[DXN] QoQ Quarter Result on 31-Aug-2005 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- -19.6%
YoY- -3.84%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 49,635 43,194 43,676 46,318 49,026 43,049 45,783 5.53%
PBT 6,716 5,708 5,653 7,149 8,925 6,060 6,808 -0.90%
Tax -2,076 -2,000 -1,234 -1,296 -1,645 -1,474 -1,386 30.94%
NP 4,640 3,708 4,419 5,853 7,280 4,586 5,422 -9.87%
-
NP to SH 4,640 3,708 4,419 5,853 7,280 4,586 5,422 -9.87%
-
Tax Rate 30.91% 35.04% 21.83% 18.13% 18.43% 24.32% 20.36% -
Total Cost 44,995 39,486 39,257 40,465 41,746 38,463 40,361 7.52%
-
Net Worth 128,730 126,024 124,257 121,564 118,504 109,703 95,100 22.39%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 2,971 2,985 - - 24 23 -
Div Payout % - 80.13% 67.57% - - 0.52% 0.44% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 128,730 126,024 124,257 121,564 118,504 109,703 95,100 22.39%
NOSH 237,948 237,692 238,864 240,864 241,059 240,104 239,911 -0.54%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 9.35% 8.58% 10.12% 12.64% 14.85% 10.65% 11.84% -
ROE 3.60% 2.94% 3.56% 4.81% 6.14% 4.18% 5.70% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 20.86 18.17 18.28 19.23 20.34 17.93 19.08 6.13%
EPS 1.95 1.56 1.85 2.43 3.02 1.91 2.26 -9.37%
DPS 0.00 1.25 1.25 0.00 0.00 0.01 0.01 -
NAPS 0.541 0.5302 0.5202 0.5047 0.4916 0.4569 0.3964 23.06%
Adjusted Per Share Value based on latest NOSH - 240,864
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 1.00 0.87 0.88 0.93 0.98 0.86 0.92 5.72%
EPS 0.09 0.07 0.09 0.12 0.15 0.09 0.11 -12.53%
DPS 0.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0253 0.0249 0.0244 0.0238 0.022 0.0191 22.21%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.60 0.64 0.59 0.70 0.69 0.87 0.98 -
P/RPS 2.88 3.52 3.23 3.64 3.39 4.85 5.14 -32.05%
P/EPS 30.77 41.03 31.89 28.81 22.85 45.55 43.36 -20.45%
EY 3.25 2.44 3.14 3.47 4.38 2.20 2.31 25.58%
DY 0.00 1.95 2.12 0.00 0.00 0.01 0.01 -
P/NAPS 1.11 1.21 1.13 1.39 1.40 1.90 2.47 -41.35%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 -
Price 0.57 0.60 0.65 0.65 0.69 0.78 0.89 -
P/RPS 2.73 3.30 3.55 3.38 3.39 4.35 4.66 -30.00%
P/EPS 29.23 38.46 35.14 26.75 22.85 40.84 39.38 -18.03%
EY 3.42 2.60 2.85 3.74 4.38 2.45 2.54 21.95%
DY 0.00 2.08 1.92 0.00 0.00 0.01 0.01 -
P/NAPS 1.05 1.13 1.25 1.29 1.40 1.71 2.25 -39.86%

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