[DNEX] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 84.42%
YoY- -184.27%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 92,219 90,196 86,802 80,981 79,545 83,857 85,800 4.94%
PBT 26,454 25,174 27,677 10,517 7,950 6,336 3,904 259.34%
Tax -9,708 -9,510 -9,908 -7,257 -5,931 -5,307 -3,925 83.19%
NP 16,746 15,664 17,769 3,260 2,019 1,029 -21 -
-
NP to SH 11,088 10,746 12,215 -434 -2,785 -4,556 -5,971 -
-
Tax Rate 36.70% 37.78% 35.80% 69.00% 74.60% 83.76% 100.54% -
Total Cost 75,473 74,532 69,033 77,721 77,526 82,828 85,821 -8.23%
-
Net Worth 93,935 85,616 85,319 86,616 77,652 77,440 77,620 13.60%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 93,935 85,616 85,319 86,616 77,652 77,440 77,620 13.60%
NOSH 782,800 778,333 775,636 787,419 776,521 774,400 776,203 0.56%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.16% 17.37% 20.47% 4.03% 2.54% 1.23% -0.02% -
ROE 11.80% 12.55% 14.32% -0.50% -3.59% -5.88% -7.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.78 11.59 11.19 10.28 10.24 10.83 11.05 4.36%
EPS 1.42 1.38 1.57 -0.06 -0.36 -0.59 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.10 0.10 0.10 12.96%
Adjusted Per Share Value based on latest NOSH - 787,419
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.63 2.57 2.47 2.31 2.27 2.39 2.45 4.85%
EPS 0.32 0.31 0.35 -0.01 -0.08 -0.13 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0244 0.0243 0.0247 0.0221 0.0221 0.0221 13.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.245 0.30 0.255 0.355 0.305 0.24 0.255 -
P/RPS 2.08 2.59 2.28 3.45 2.98 2.22 2.31 -6.77%
P/EPS 17.30 21.73 16.19 -644.09 -85.04 -40.79 -33.15 -
EY 5.78 4.60 6.18 -0.16 -1.18 -2.45 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.73 2.32 3.23 3.05 2.40 2.55 -13.85%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 15/05/15 24/02/15 10/11/14 20/08/14 14/05/14 25/02/14 -
Price 0.215 0.285 0.305 0.37 0.33 0.305 0.265 -
P/RPS 1.83 2.46 2.73 3.60 3.22 2.82 2.40 -16.57%
P/EPS 15.18 20.64 19.37 -671.30 -92.01 -51.84 -34.45 -
EY 6.59 4.84 5.16 -0.15 -1.09 -1.93 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.59 2.77 3.36 3.30 3.05 2.65 -23.07%

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