[DNEX] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 701.21%
YoY- 420.61%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 72,626 64,200 65,340 71,243 71,708 78,660 87,693 -11.82%
PBT 95,073 97,921 95,909 100,046 22,422 16,881 20,998 173.93%
Tax -4,436 -4,200 -4,783 -5,943 -6,019 -6,919 -7,333 -28.49%
NP 90,637 93,721 91,126 94,103 16,403 9,962 13,665 253.42%
-
NP to SH 86,691 89,971 87,490 89,832 11,212 4,384 8,189 382.82%
-
Tax Rate 4.67% 4.29% 4.99% 5.94% 26.84% 40.99% 34.92% -
Total Cost -18,011 -29,521 -25,786 -22,860 55,305 68,698 74,028 -
-
Net Worth 104,299 128,350 134,078 155,061 291,909 362,889 324,342 -53.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 39,434 39,434 39,434 - - - - -
Div Payout % 45.49% 43.83% 45.07% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 104,299 128,350 134,078 155,061 291,909 362,889 324,342 -53.09%
NOSH 744,999 755,000 788,695 775,306 768,181 772,105 754,285 -0.82%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 124.80% 145.98% 139.46% 132.09% 22.87% 12.66% 15.58% -
ROE 83.12% 70.10% 65.25% 57.93% 3.84% 1.21% 2.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.75 8.50 8.28 9.19 9.33 10.19 11.63 -11.09%
EPS 11.64 11.92 11.09 11.59 1.46 0.57 1.09 385.63%
DPS 5.29 5.22 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.17 0.20 0.38 0.47 0.43 -52.70%
Adjusted Per Share Value based on latest NOSH - 775,306
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.28 2.01 2.05 2.24 2.25 2.47 2.75 -11.75%
EPS 2.72 2.82 2.74 2.82 0.35 0.14 0.26 379.01%
DPS 1.24 1.24 1.24 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0403 0.0421 0.0486 0.0916 0.1139 0.1018 -53.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.34 0.26 0.22 0.45 0.50 0.45 -
P/RPS 3.28 4.00 3.14 2.39 4.82 4.91 3.87 -10.45%
P/EPS 2.75 2.85 2.34 1.90 30.83 88.06 41.45 -83.63%
EY 36.36 35.05 42.67 52.67 3.24 1.14 2.41 511.58%
DY 16.54 15.36 19.23 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.00 1.53 1.10 1.18 1.06 1.05 68.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 27/02/12 22/11/11 24/08/11 20/05/11 23/02/11 -
Price 0.31 0.31 0.35 0.25 0.24 0.49 0.49 -
P/RPS 3.18 3.65 4.22 2.72 2.57 4.81 4.21 -17.07%
P/EPS 2.66 2.60 3.16 2.16 16.44 86.30 45.13 -84.88%
EY 37.54 38.44 31.69 46.35 6.08 1.16 2.22 559.94%
DY 17.08 16.85 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.82 2.06 1.25 0.63 1.04 1.14 55.53%

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