[DXN] QoQ Quarter Result on 30-Nov-2007 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- -23.18%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 71,978 73,105 67,183 55,107 55,785 52,178 50,108 27.17%
PBT 8,666 6,068 8,227 6,966 7,518 6,993 6,916 16.14%
Tax -2,442 -1,984 -4,724 -2,355 -1,516 -1,797 1,912 -
NP 6,224 4,084 3,503 4,611 6,002 5,196 8,828 -20.70%
-
NP to SH 6,224 4,084 3,505 4,614 6,006 5,197 8,826 -20.68%
-
Tax Rate 28.18% 32.70% 57.42% 33.81% 20.16% 25.70% -27.65% -
Total Cost 65,754 69,021 63,680 50,496 49,783 46,982 41,280 36.19%
-
Net Worth 168,840 161,843 159,757 157,085 151,351 145,401 140,515 12.96%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - 2,918 -
Div Payout % - - - - - - 33.07% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 168,840 161,843 159,757 157,085 151,351 145,401 140,515 12.96%
NOSH 233,108 233,371 233,666 233,030 231,000 229,955 233,492 -0.10%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 8.65% 5.59% 5.21% 8.37% 10.76% 9.96% 17.62% -
ROE 3.69% 2.52% 2.19% 2.94% 3.97% 3.57% 6.28% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 30.88 31.33 28.75 23.65 24.15 22.69 21.46 27.31%
EPS 2.67 1.75 1.50 1.98 2.60 2.26 3.78 -20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.7243 0.6935 0.6837 0.6741 0.6552 0.6323 0.6018 13.08%
Adjusted Per Share Value based on latest NOSH - 233,030
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 1.44 1.47 1.35 1.11 1.12 1.05 1.01 26.53%
EPS 0.12 0.08 0.07 0.09 0.12 0.10 0.18 -23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0339 0.0325 0.032 0.0315 0.0304 0.0292 0.0282 12.99%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.38 0.44 0.44 0.52 0.62 0.53 0.62 -
P/RPS 1.23 1.40 1.53 2.20 2.57 2.34 2.89 -43.27%
P/EPS 14.23 25.14 29.33 26.26 23.85 23.45 16.40 -8.98%
EY 7.03 3.98 3.41 3.81 4.19 4.26 6.10 9.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
P/NAPS 0.52 0.63 0.64 0.77 0.95 0.84 1.03 -36.46%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 -
Price 0.28 0.36 0.52 0.50 0.58 0.72 0.61 -
P/RPS 0.91 1.15 1.81 2.11 2.40 3.17 2.84 -53.01%
P/EPS 10.49 20.57 34.67 25.25 22.31 31.86 16.14 -24.86%
EY 9.54 4.86 2.88 3.96 4.48 3.14 6.20 33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 0.39 0.52 0.76 0.74 0.89 1.14 1.01 -46.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment