[DNEX] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 80.16%
YoY- 86.97%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 627,303 545,395 457,229 422,125 349,575 344,013 243,638 87.74%
PBT 12,741 -48,017 -70,950 -29,372 -172,565 -178,047 -190,800 -
Tax -19,106 -16,227 -1,521 388 3,365 -1,205 -12,781 30.70%
NP -6,365 -64,244 -72,471 -28,984 -169,200 -179,252 -203,581 -90.05%
-
NP to SH -11,748 -69,665 -77,828 -34,676 -174,736 -184,088 -208,079 -85.25%
-
Tax Rate 149.96% - - - - - - -
Total Cost 633,668 609,639 529,700 451,109 518,775 523,265 447,219 26.12%
-
Net Worth 131,933 95,737 104,989 118,288 140,470 171,264 201,971 -24.69%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 131,933 95,737 104,989 118,288 140,470 171,264 201,971 -24.69%
NOSH 776,077 736,444 749,923 788,592 780,390 778,473 776,813 -0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.01% -11.78% -15.85% -6.87% -48.40% -52.11% -83.56% -
ROE -8.90% -72.77% -74.13% -29.31% -124.39% -107.49% -103.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.83 74.06 60.97 53.53 44.79 44.19 31.36 87.88%
EPS -1.51 -9.46 -10.38 -4.40 -22.39 -23.65 -26.79 -85.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.13 0.14 0.15 0.18 0.22 0.26 -24.64%
Adjusted Per Share Value based on latest NOSH - 788,592
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.07 15.71 13.17 12.16 10.07 9.91 7.02 87.71%
EPS -0.34 -2.01 -2.24 -1.00 -5.03 -5.30 -5.99 -85.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0276 0.0302 0.0341 0.0405 0.0493 0.0582 -24.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.70 0.82 0.63 0.62 0.65 0.44 -
P/RPS 0.80 0.95 1.34 1.18 1.38 1.47 1.40 -31.11%
P/EPS -42.94 -7.40 -7.90 -14.33 -2.77 -2.75 -1.64 780.00%
EY -2.33 -13.51 -12.66 -6.98 -36.11 -36.38 -60.88 -88.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 5.38 5.86 4.20 3.44 2.95 1.69 72.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 22/08/07 29/05/07 26/02/07 15/11/06 22/08/06 19/05/06 -
Price 0.62 0.65 0.64 0.88 0.66 0.62 0.69 -
P/RPS 0.77 0.88 1.05 1.64 1.47 1.40 2.20 -50.30%
P/EPS -40.96 -6.87 -6.17 -20.01 -2.95 -2.62 -2.58 530.61%
EY -2.44 -14.55 -16.22 -5.00 -33.93 -38.14 -38.82 -84.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 5.00 4.57 5.87 3.67 2.82 2.65 23.76%

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