[DNEX] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 156.94%
YoY- 163.2%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 95,520 110,251 124,358 124,109 124,817 123,854 122,260 -15.15%
PBT 20,711 11,376 26,029 30,490 -15,033 -14,768 -27,155 -
Tax 2,375 1,330 -1,886 -188 -19,939 -12,533 -8,968 -
NP 23,086 12,706 24,143 30,302 -34,972 -27,301 -36,123 -
-
NP to SH 17,255 6,426 17,601 23,625 -41,493 -33,411 -42,652 -
-
Tax Rate -11.47% -11.69% 7.25% 0.62% - - - -
Total Cost 72,434 97,545 100,215 93,807 159,789 151,155 158,383 -40.61%
-
Net Worth 217,009 117,081 150,445 144,720 143,933 131,453 123,955 45.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 217,009 117,081 150,445 144,720 143,933 131,453 123,955 45.20%
NOSH 775,034 780,545 791,818 803,999 846,666 773,258 774,719 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.17% 11.52% 19.41% 24.42% -28.02% -22.04% -29.55% -
ROE 7.95% 5.49% 11.70% 16.32% -28.83% -25.42% -34.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.32 14.12 15.71 15.44 14.74 16.02 15.78 -15.19%
EPS 2.23 0.82 2.22 2.94 -4.90 -4.32 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.15 0.19 0.18 0.17 0.17 0.16 45.17%
Adjusted Per Share Value based on latest NOSH - 803,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.75 3.18 3.58 3.57 3.59 3.57 3.52 -15.16%
EPS 0.50 0.19 0.51 0.68 -1.20 -0.96 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0337 0.0433 0.0417 0.0415 0.0379 0.0357 45.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.39 0.41 0.43 0.28 0.31 0.08 -
P/RPS 3.25 2.76 2.61 2.79 1.90 1.94 0.51 243.33%
P/EPS 17.97 47.37 18.44 14.63 -5.71 -7.17 -1.45 -
EY 5.57 2.11 5.42 6.83 -17.50 -13.94 -68.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.60 2.16 2.39 1.65 1.82 0.50 101.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 18/08/10 17/05/10 23/02/10 12/11/09 13/08/09 15/05/09 -
Price 0.52 0.44 0.37 0.42 0.47 0.28 0.21 -
P/RPS 4.22 3.12 2.36 2.72 3.19 1.75 1.33 115.77%
P/EPS 23.36 53.45 16.65 14.29 -9.59 -6.48 -3.81 -
EY 4.28 1.87 6.01 7.00 -10.43 -15.43 -26.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.93 1.95 2.33 2.76 1.65 1.31 26.29%

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