[DNEX] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 112.09%
YoY- 106.69%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 79,545 83,857 85,800 135,535 148,863 149,875 144,594 -32.93%
PBT 7,950 6,336 3,904 10,888 4,854 862 114 1607.46%
Tax -5,931 -5,307 -3,925 -3,866 -3,426 -2,603 -3,280 48.58%
NP 2,019 1,029 -21 7,022 1,428 -1,741 -3,166 -
-
NP to SH -2,785 -4,556 -5,971 515 -4,259 -6,805 -7,779 -49.67%
-
Tax Rate 74.60% 83.76% 100.54% 35.51% 70.58% 301.97% 2,877.19% -
Total Cost 77,526 82,828 85,821 128,513 147,435 151,616 147,760 -35.02%
-
Net Worth 77,652 77,440 77,620 99,000 86,134 96,757 102,754 -17.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 23,712 23,712 23,712 23,712 -
Div Payout % - - - 4,604.37% 0.00% 0.00% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 77,652 77,440 77,620 99,000 86,134 96,757 102,754 -17.07%
NOSH 776,521 774,400 776,203 900,000 783,043 744,285 790,416 -1.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.54% 1.23% -0.02% 5.18% 0.96% -1.16% -2.19% -
ROE -3.59% -5.88% -7.69% 0.52% -4.94% -7.03% -7.57% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.24 10.83 11.05 15.06 19.01 20.14 18.29 -32.14%
EPS -0.36 -0.59 -0.77 0.06 -0.54 -0.91 -0.98 -48.80%
DPS 0.00 0.00 0.00 2.63 3.03 3.19 3.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.13 0.13 -16.08%
Adjusted Per Share Value based on latest NOSH - 900,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.27 2.39 2.45 3.86 4.24 4.27 4.12 -32.86%
EPS -0.08 -0.13 -0.17 0.01 -0.12 -0.19 -0.22 -49.14%
DPS 0.00 0.00 0.00 0.68 0.68 0.68 0.68 -
NAPS 0.0221 0.0221 0.0221 0.0282 0.0245 0.0276 0.0293 -17.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.305 0.24 0.255 0.275 0.285 0.28 0.30 -
P/RPS 2.98 2.22 2.31 1.83 1.50 1.39 1.64 49.06%
P/EPS -85.04 -40.79 -33.15 480.58 -52.40 -30.62 -30.48 98.55%
EY -1.18 -2.45 -3.02 0.21 -1.91 -3.27 -3.28 -49.51%
DY 0.00 0.00 0.00 9.58 10.63 11.38 10.00 -
P/NAPS 3.05 2.40 2.55 2.50 2.59 2.15 2.31 20.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 14/05/14 25/02/14 26/11/13 12/07/13 23/05/13 28/02/13 -
Price 0.33 0.305 0.265 0.26 0.29 0.355 0.27 -
P/RPS 3.22 2.82 2.40 1.73 1.53 1.76 1.48 68.14%
P/EPS -92.01 -51.84 -34.45 454.37 -53.32 -38.83 -27.43 124.57%
EY -1.09 -1.93 -2.90 0.22 -1.88 -2.58 -3.65 -55.42%
DY 0.00 0.00 0.00 10.13 10.44 8.97 11.11 -
P/NAPS 3.30 3.05 2.65 2.36 2.64 2.73 2.08 36.14%

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