[DNEX] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 155.75%
YoY- 74.48%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 64,200 65,340 71,243 71,708 78,660 87,693 95,520 -23.25%
PBT 97,921 95,909 100,046 22,422 16,881 20,998 20,711 181.43%
Tax -4,200 -4,783 -5,943 -6,019 -6,919 -7,333 2,375 -
NP 93,721 91,126 94,103 16,403 9,962 13,665 23,086 154.26%
-
NP to SH 89,971 87,490 89,832 11,212 4,384 8,189 17,255 200.39%
-
Tax Rate 4.29% 4.99% 5.94% 26.84% 40.99% 34.92% -11.47% -
Total Cost -29,521 -25,786 -22,860 55,305 68,698 74,028 72,434 -
-
Net Worth 128,350 134,078 155,061 291,909 362,889 324,342 217,009 -29.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 39,434 39,434 - - - - - -
Div Payout % 43.83% 45.07% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 128,350 134,078 155,061 291,909 362,889 324,342 217,009 -29.51%
NOSH 755,000 788,695 775,306 768,181 772,105 754,285 775,034 -1.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 145.98% 139.46% 132.09% 22.87% 12.66% 15.58% 24.17% -
ROE 70.10% 65.25% 57.93% 3.84% 1.21% 2.52% 7.95% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.50 8.28 9.19 9.33 10.19 11.63 12.32 -21.90%
EPS 11.92 11.09 11.59 1.46 0.57 1.09 2.23 205.40%
DPS 5.22 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.20 0.38 0.47 0.43 0.28 -28.27%
Adjusted Per Share Value based on latest NOSH - 768,181
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.03 2.07 2.26 2.27 2.49 2.78 3.03 -23.41%
EPS 2.85 2.77 2.85 0.36 0.14 0.26 0.55 199.14%
DPS 1.25 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.0425 0.0491 0.0925 0.115 0.1028 0.0688 -29.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.34 0.26 0.22 0.45 0.50 0.45 0.40 -
P/RPS 4.00 3.14 2.39 4.82 4.91 3.87 3.25 14.83%
P/EPS 2.85 2.34 1.90 30.83 88.06 41.45 17.97 -70.66%
EY 35.05 42.67 52.67 3.24 1.14 2.41 5.57 240.46%
DY 15.36 19.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.53 1.10 1.18 1.06 1.05 1.43 25.03%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 22/11/11 24/08/11 20/05/11 23/02/11 15/11/10 -
Price 0.31 0.35 0.25 0.24 0.49 0.49 0.52 -
P/RPS 3.65 4.22 2.72 2.57 4.81 4.21 4.22 -9.21%
P/EPS 2.60 3.16 2.16 16.44 86.30 45.13 23.36 -76.83%
EY 38.44 31.69 46.35 6.08 1.16 2.22 4.28 331.49%
DY 16.85 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.06 1.25 0.63 1.04 1.14 1.86 -1.43%

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