[DNEX] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -371.62%
YoY- -112.25%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 715,164 425,178 204,810 220,954 239,520 263,532 275,032 88.76%
PBT 443,967 399,564 100,801 -11,305 -4,254 -16,157 -6,875 -
Tax 135 -8,005 -11,618 -5,917 -4,824 -4,975 -4,738 -
NP 444,102 391,559 89,183 -17,222 -9,078 -21,132 -11,613 -
-
NP to SH 456,278 427,544 137,831 -2,977 1,096 -17,760 -12,129 -
-
Tax Rate -0.03% 2.00% 11.53% - - - - -
Total Cost 271,062 33,619 115,627 238,176 248,598 284,664 286,645 -3.64%
-
Net Worth 1,594,163 1,465,978 923,793 613,515 496,103 457,103 457,103 129.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 18,754 - - - - - - -
Div Payout % 4.11% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,594,163 1,465,978 923,793 613,515 496,103 457,103 457,103 129.45%
NOSH 3,155,324 3,090,706 2,517,406 2,218,058 1,908,090 1,758,090 1,758,090 47.52%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 62.10% 92.09% 43.54% -7.79% -3.79% -8.02% -4.22% -
ROE 28.62% 29.16% 14.92% -0.49% 0.22% -3.89% -2.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.88 14.21 8.65 10.08 12.55 14.99 15.64 28.77%
EPS 14.60 14.29 5.82 -0.14 0.06 -1.01 -0.69 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.39 0.28 0.26 0.26 0.26 56.50%
Adjusted Per Share Value based on latest NOSH - 2,218,058
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.38 12.12 5.84 6.30 6.83 7.51 7.84 88.72%
EPS 13.00 12.18 3.93 -0.08 0.03 -0.51 -0.35 -
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4543 0.4178 0.2633 0.1748 0.1414 0.1303 0.1303 129.40%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.76 0.78 0.705 0.91 0.225 0.175 0.18 -
P/RPS 3.32 5.49 8.15 9.02 1.79 1.17 1.15 102.35%
P/EPS 5.21 5.46 12.12 -669.78 391.72 -17.32 -26.09 -
EY 19.21 18.32 8.25 -0.15 0.26 -5.77 -3.83 -
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.59 1.81 3.25 0.87 0.67 0.69 66.83%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 24/09/21 25/05/21 25/02/21 26/11/20 26/08/20 -
Price 1.14 0.815 0.81 0.735 0.715 0.22 0.24 -
P/RPS 4.98 5.73 9.37 7.29 5.70 1.47 1.53 119.15%
P/EPS 7.81 5.70 13.92 -540.97 1,244.79 -21.78 -34.79 -
EY 12.80 17.53 7.18 -0.18 0.08 -4.59 -2.87 -
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.66 2.08 2.63 2.75 0.85 0.92 80.69%

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