[DNEX] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 37.59%
YoY- -85.24%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 171,839 175,381 444,077 632,820 672,146 721,210 403,829 -43.45%
PBT -447,050 -428,744 -359,038 52,880 47,003 208,497 135,009 -
Tax 97 5,231 -8,093 -20,027 -23,126 -21,399 -11,628 -
NP -446,953 -423,513 -367,131 32,853 23,877 187,098 123,381 -
-
NP to SH -449,571 -424,994 -367,131 32,853 23,877 187,098 123,381 -
-
Tax Rate - - - 37.87% 49.20% 10.26% 8.61% -
Total Cost 618,792 598,894 811,208 599,967 648,269 534,112 280,448 69.56%
-
Net Worth 356,794 391,393 406,432 825,066 828,624 828,752 789,291 -41.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 356,794 391,393 406,432 825,066 828,624 828,752 789,291 -41.12%
NOSH 775,640 767,437 738,968 793,333 789,166 774,534 773,814 0.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -260.10% -241.48% -82.67% 5.19% 3.55% 25.94% 30.55% -
ROE -126.00% -108.58% -90.33% 3.98% 2.88% 22.58% 15.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.15 22.85 60.09 79.77 85.17 93.12 52.19 -43.55%
EPS -57.96 -55.38 -49.68 4.14 3.03 24.16 15.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.55 1.04 1.05 1.07 1.02 -41.22%
Adjusted Per Share Value based on latest NOSH - 793,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.95 5.05 12.79 18.23 19.36 20.77 11.63 -43.44%
EPS -12.95 -12.24 -10.57 0.95 0.69 5.39 3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1127 0.1171 0.2376 0.2387 0.2387 0.2273 -41.10%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.41 0.71 0.73 0.70 0.94 0.95 -
P/RPS 1.72 1.79 1.18 0.92 0.82 1.01 1.82 -3.70%
P/EPS -0.66 -0.74 -1.43 17.63 23.14 3.89 5.96 -
EY -152.53 -135.07 -69.97 5.67 4.32 25.70 16.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 1.29 0.70 0.67 0.88 0.93 -7.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 28/02/05 26/11/04 24/08/04 28/05/04 27/02/04 -
Price 0.41 0.29 0.51 0.75 0.69 0.74 1.07 -
P/RPS 1.85 1.27 0.85 0.94 0.81 0.79 2.05 -6.62%
P/EPS -0.71 -0.52 -1.03 18.11 22.81 3.06 6.71 -
EY -141.37 -190.96 -97.41 5.52 4.38 32.64 14.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.57 0.93 0.72 0.66 0.69 1.05 -10.44%

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