[DNEX] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.87%
YoY- 114.26%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 672,146 721,210 403,829 266,092 261,227 261,619 268,114 84.64%
PBT 47,003 208,497 135,009 225,686 201,683 25,908 24,519 54.37%
Tax -23,126 -21,399 -11,628 -3,148 -963 -6,337 -5,157 172.18%
NP 23,877 187,098 123,381 222,538 200,720 19,571 19,362 15.01%
-
NP to SH 23,877 187,098 123,381 222,538 200,720 19,571 19,362 15.01%
-
Tax Rate 49.20% 10.26% 8.61% 1.39% 0.48% 24.46% 21.03% -
Total Cost 648,269 534,112 280,448 43,554 60,507 242,048 248,752 89.48%
-
Net Worth 828,624 828,752 789,291 767,428 774,883 623,075 672,969 14.89%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 828,624 828,752 789,291 767,428 774,883 623,075 672,969 14.89%
NOSH 789,166 774,534 773,814 767,428 745,080 741,756 747,743 3.66%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.55% 25.94% 30.55% 83.63% 76.84% 7.48% 7.22% -
ROE 2.88% 22.58% 15.63% 29.00% 25.90% 3.14% 2.88% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 85.17 93.12 52.19 34.67 35.06 35.27 35.86 78.10%
EPS 3.03 24.16 15.94 29.00 26.94 2.64 2.59 11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 1.02 1.00 1.04 0.84 0.90 10.83%
Adjusted Per Share Value based on latest NOSH - 767,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.36 20.77 11.63 7.66 7.52 7.54 7.72 84.68%
EPS 0.69 5.39 3.55 6.41 5.78 0.56 0.56 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2387 0.2387 0.2273 0.221 0.2232 0.1795 0.1938 14.91%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.70 0.94 0.95 0.95 1.10 0.83 0.63 -
P/RPS 0.82 1.01 1.82 2.74 3.14 2.35 1.76 -39.92%
P/EPS 23.14 3.89 5.96 3.28 4.08 31.46 24.33 -3.29%
EY 4.32 25.70 16.78 30.52 24.49 3.18 4.11 3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.93 0.95 1.06 0.99 0.70 -2.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 28/05/04 27/02/04 19/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.69 0.74 1.07 0.94 1.16 1.00 0.81 -
P/RPS 0.81 0.79 2.05 2.71 3.31 2.84 2.26 -49.57%
P/EPS 22.81 3.06 6.71 3.24 4.31 37.90 31.28 -18.99%
EY 4.38 32.64 14.90 30.85 23.22 2.64 3.20 23.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 1.05 0.94 1.12 1.19 0.90 -18.69%

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