[DXN] QoQ Quarter Result on 31-May-2003 [#1]

Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 37,438 31,336 20,833 14,677 0 0 0 -
PBT 5,558 6,150 3,973 3,368 0 0 0 -
Tax -179 -1,340 -905 -419 0 0 0 -
NP 5,379 4,810 3,068 2,949 0 0 0 -
-
NP to SH 5,379 4,810 3,068 2,949 0 0 0 -
-
Tax Rate 3.22% 21.79% 22.78% 12.44% - - - -
Total Cost 32,059 26,526 17,765 11,728 0 0 0 -
-
Net Worth 49,654 47,485 42,751 3,892,604 0 0 0 -
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 14 4,495 - - - - - -
Div Payout % 0.28% 93.46% - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 49,654 47,485 42,751 3,892,604 0 0 0 -
NOSH 149,832 149,844 143,364 37,519 0 0 0 -
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 14.37% 15.35% 14.73% 20.09% 0.00% 0.00% 0.00% -
ROE 10.83% 10.13% 7.18% 0.08% 0.00% 0.00% 0.00% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 24.99 20.91 14.53 39.12 0.00 0.00 0.00 -
EPS 3.59 3.21 2.14 7.86 0.00 0.00 0.00 -
DPS 0.01 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.3169 0.2982 103.75 95.4533 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 37,519
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 0.75 0.63 0.42 0.29 0.00 0.00 0.00 -
EPS 0.11 0.10 0.06 0.06 0.00 0.00 0.00 -
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0095 0.0086 0.7809 95.4533 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 - - - - - -
Price 1.00 0.94 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.00 4.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.86 29.28 0.00 0.00 0.00 0.00 0.00 -
EY 3.59 3.41 0.00 0.00 0.00 0.00 0.00 -
DY 0.01 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.97 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 13/01/04 25/09/03 25/09/03 - - - -
Price 0.89 0.96 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.56 4.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 24.79 29.91 0.00 0.00 0.00 0.00 0.00 -
EY 4.03 3.34 0.00 0.00 0.00 0.00 0.00 -
DY 0.01 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.03 0.00 0.00 0.00 0.00 0.00 -

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