[DNEX] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 12.52%
YoY- -107.56%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 85,800 135,535 148,863 149,875 144,594 90,744 72,626 11.72%
PBT 3,904 10,888 4,854 862 114 448 95,073 -88.02%
Tax -3,925 -3,866 -3,426 -2,603 -3,280 -3,973 -4,436 -7.81%
NP -21 7,022 1,428 -1,741 -3,166 -3,525 90,637 -
-
NP to SH -5,971 515 -4,259 -6,805 -7,779 -7,696 86,691 -
-
Tax Rate 100.54% 35.51% 70.58% 301.97% 2,877.19% 886.83% 4.67% -
Total Cost 85,821 128,513 147,435 151,616 147,760 94,269 -18,011 -
-
Net Worth 77,620 99,000 86,134 96,757 102,754 109,293 104,299 -17.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 23,712 23,712 23,712 23,712 39,434 39,434 -
Div Payout % - 4,604.37% 0.00% 0.00% 0.00% 0.00% 45.49% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 77,620 99,000 86,134 96,757 102,754 109,293 104,299 -17.83%
NOSH 776,203 900,000 783,043 744,285 790,416 780,666 744,999 2.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.02% 5.18% 0.96% -1.16% -2.19% -3.88% 124.80% -
ROE -7.69% 0.52% -4.94% -7.03% -7.57% -7.04% 83.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.05 15.06 19.01 20.14 18.29 11.62 9.75 8.67%
EPS -0.77 0.06 -0.54 -0.91 -0.98 -0.99 11.64 -
DPS 0.00 2.63 3.03 3.19 3.00 5.05 5.29 -
NAPS 0.10 0.11 0.11 0.13 0.13 0.14 0.14 -20.04%
Adjusted Per Share Value based on latest NOSH - 744,285
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.45 3.86 4.24 4.27 4.12 2.59 2.07 11.85%
EPS -0.17 0.01 -0.12 -0.19 -0.22 -0.22 2.47 -
DPS 0.00 0.68 0.68 0.68 0.68 1.12 1.12 -
NAPS 0.0221 0.0282 0.0245 0.0276 0.0293 0.0311 0.0297 -17.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.275 0.285 0.28 0.30 0.28 0.32 -
P/RPS 2.31 1.83 1.50 1.39 1.64 2.41 3.28 -20.79%
P/EPS -33.15 480.58 -52.40 -30.62 -30.48 -28.40 2.75 -
EY -3.02 0.21 -1.91 -3.27 -3.28 -3.52 36.36 -
DY 0.00 9.58 10.63 11.38 10.00 18.04 16.54 -
P/NAPS 2.55 2.50 2.59 2.15 2.31 2.00 2.29 7.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 12/07/13 23/05/13 28/02/13 28/11/12 15/08/12 -
Price 0.265 0.26 0.29 0.355 0.27 0.30 0.31 -
P/RPS 2.40 1.73 1.53 1.76 1.48 2.58 3.18 -17.06%
P/EPS -34.45 454.37 -53.32 -38.83 -27.43 -30.43 2.66 -
EY -2.90 0.22 -1.88 -2.58 -3.65 -3.29 37.54 -
DY 0.00 10.13 10.44 8.97 11.11 16.84 17.08 -
P/NAPS 2.65 2.36 2.64 2.73 2.08 2.14 2.21 12.83%

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