[DNEX] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.1%
YoY- -172.64%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 124,109 124,817 123,854 122,260 151,040 143,431 220,527 -31.76%
PBT 30,490 -15,033 -14,768 -27,155 -15,128 44,533 69,236 -42.03%
Tax -188 -19,939 -12,533 -8,968 -15,368 7,511 288 -
NP 30,302 -34,972 -27,301 -36,123 -30,496 52,044 69,524 -42.42%
-
NP to SH 23,625 -41,493 -33,411 -42,652 -37,380 45,398 62,983 -47.89%
-
Tax Rate 0.62% - - - - -16.87% -0.42% -
Total Cost 93,807 159,789 151,155 158,383 181,536 91,387 151,003 -27.13%
-
Net Worth 144,720 143,933 131,453 123,955 116,226 169,807 165,129 -8.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 144,720 143,933 131,453 123,955 116,226 169,807 165,129 -8.39%
NOSH 803,999 846,666 773,258 774,719 774,840 771,851 786,333 1.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.42% -28.02% -22.04% -29.55% -20.19% 36.29% 31.53% -
ROE 16.32% -28.83% -25.42% -34.41% -32.16% 26.73% 38.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.44 14.74 16.02 15.78 19.49 18.58 28.04 -32.74%
EPS 2.94 -4.90 -4.32 -5.51 -4.82 5.88 8.01 -48.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.22 0.21 -9.74%
Adjusted Per Share Value based on latest NOSH - 774,719
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.57 3.59 3.57 3.52 4.35 4.13 6.35 -31.81%
EPS 0.68 -1.20 -0.96 -1.23 -1.08 1.31 1.81 -47.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0415 0.0379 0.0357 0.0335 0.0489 0.0476 -8.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.28 0.31 0.08 0.09 0.14 0.19 -
P/RPS 2.79 1.90 1.94 0.51 0.46 0.75 0.68 155.63%
P/EPS 14.63 -5.71 -7.17 -1.45 -1.87 2.38 2.37 235.39%
EY 6.83 -17.50 -13.94 -68.82 -53.60 42.01 42.16 -70.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.65 1.82 0.50 0.60 0.64 0.90 91.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 12/11/09 13/08/09 15/05/09 18/02/09 24/11/08 26/08/08 -
Price 0.42 0.47 0.28 0.21 0.12 0.11 0.19 -
P/RPS 2.72 3.19 1.75 1.33 0.62 0.59 0.68 151.34%
P/EPS 14.29 -9.59 -6.48 -3.81 -2.49 1.87 2.37 230.19%
EY 7.00 -10.43 -15.43 -26.22 -40.20 53.47 42.16 -69.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.76 1.65 1.31 0.80 0.50 0.90 88.21%

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