[DXN] QoQ Quarter Result on 31-Aug-2004 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 2.46%
YoY- 98.4%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 49,026 43,049 45,783 43,009 41,123 37,438 31,336 34.73%
PBT 8,925 6,060 6,808 7,553 7,488 5,558 6,150 28.15%
Tax -1,645 -1,474 -1,386 -1,466 -1,547 -179 -1,340 14.63%
NP 7,280 4,586 5,422 6,087 5,941 5,379 4,810 31.78%
-
NP to SH 7,280 4,586 5,422 6,087 5,941 5,379 4,810 31.78%
-
Tax Rate 18.43% 24.32% 20.36% 19.41% 20.66% 3.22% 21.79% -
Total Cost 41,746 38,463 40,361 36,922 35,182 32,059 26,526 35.26%
-
Net Worth 118,504 109,703 95,100 91,016 86,589 49,654 47,485 83.88%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 24 23 - - 14 4,495 -
Div Payout % - 0.52% 0.44% - - 0.28% 93.46% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 118,504 109,703 95,100 91,016 86,589 49,654 47,485 83.88%
NOSH 241,059 240,104 239,911 240,592 240,526 149,832 149,844 37.25%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 14.85% 10.65% 11.84% 14.15% 14.45% 14.37% 15.35% -
ROE 6.14% 4.18% 5.70% 6.69% 6.86% 10.83% 10.13% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 20.34 17.93 19.08 17.88 17.10 24.99 20.91 -1.82%
EPS 3.02 1.91 2.26 2.53 2.47 3.59 3.21 -3.98%
DPS 0.00 0.01 0.01 0.00 0.00 0.01 3.00 -
NAPS 0.4916 0.4569 0.3964 0.3783 0.36 0.3314 0.3169 33.97%
Adjusted Per Share Value based on latest NOSH - 240,592
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.98 0.86 0.92 0.86 0.82 0.75 0.63 34.21%
EPS 0.15 0.09 0.11 0.12 0.12 0.11 0.10 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.0238 0.022 0.0191 0.0183 0.0174 0.01 0.0095 84.35%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.69 0.87 0.98 0.87 0.84 1.00 0.94 -
P/RPS 3.39 4.85 5.14 4.87 4.91 4.00 4.49 -17.07%
P/EPS 22.85 45.55 43.36 34.39 34.01 27.86 29.28 -15.22%
EY 4.38 2.20 2.31 2.91 2.94 3.59 3.41 18.14%
DY 0.00 0.01 0.01 0.00 0.00 0.01 3.19 -
P/NAPS 1.40 1.90 2.47 2.30 2.33 3.02 2.97 -39.40%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 20/07/05 12/05/05 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 -
Price 0.69 0.78 0.89 0.89 0.88 0.89 0.96 -
P/RPS 3.39 4.35 4.66 4.98 5.15 3.56 4.59 -18.27%
P/EPS 22.85 40.84 39.38 35.18 35.63 24.79 29.91 -16.41%
EY 4.38 2.45 2.54 2.84 2.81 4.03 3.34 19.78%
DY 0.00 0.01 0.01 0.00 0.00 0.01 3.13 -
P/NAPS 1.40 1.71 2.25 2.35 2.44 2.69 3.03 -40.20%

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