[DNEX] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 178,455 95,550 86,802 85,800 144,594 65,340 87,693 12.55%
PBT 134,766 23,427 27,677 3,904 114 95,909 20,998 36.28%
Tax -14,553 -7,602 -9,908 -3,925 -3,280 -4,783 -7,333 12.08%
NP 120,213 15,825 17,769 -21 -3,166 91,126 13,665 43.63%
-
NP to SH 121,730 11,226 12,215 -5,971 -7,779 87,490 8,189 56.74%
-
Tax Rate 10.80% 32.45% 35.80% 100.54% 2,877.19% 4.99% 34.92% -
Total Cost 58,242 79,725 69,033 85,821 147,760 -25,786 74,028 -3.91%
-
Net Worth 256,078 100,646 85,041 77,545 101,126 131,738 332,195 -4.24%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,819 - - - 23,337 38,746 - -
Div Payout % 4.78% - - - 0.00% 44.29% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 256,078 100,646 85,041 77,545 101,126 131,738 332,195 -4.24%
NOSH 1,163,994 774,206 773,101 775,454 777,900 774,933 772,547 7.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 67.36% 16.56% 20.47% -0.02% -2.19% 139.46% 15.58% -
ROE 47.54% 11.15% 14.36% -7.70% -7.69% 66.41% 2.47% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.33 12.34 11.23 11.06 18.59 8.43 11.35 5.13%
EPS 10.45 1.45 1.58 -0.77 -1.00 11.29 1.06 46.38%
DPS 0.50 0.00 0.00 0.00 3.00 5.00 0.00 -
NAPS 0.22 0.13 0.11 0.10 0.13 0.17 0.43 -10.55%
Adjusted Per Share Value based on latest NOSH - 776,203
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.14 2.75 2.50 2.47 4.16 1.88 2.53 12.52%
EPS 3.51 0.32 0.35 -0.17 -0.22 2.52 0.24 56.31%
DPS 0.17 0.00 0.00 0.00 0.67 1.12 0.00 -
NAPS 0.0738 0.029 0.0245 0.0223 0.0291 0.0379 0.0957 -4.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.255 0.25 0.255 0.255 0.30 0.26 0.45 -
P/RPS 1.66 2.03 2.27 2.30 1.61 3.08 3.96 -13.47%
P/EPS 2.44 17.24 16.14 -33.12 -30.00 2.30 42.45 -37.85%
EY 41.01 5.80 6.20 -3.02 -3.33 43.42 2.36 60.86%
DY 1.96 0.00 0.00 0.00 10.00 19.23 0.00 -
P/NAPS 1.16 1.92 2.32 2.55 2.31 1.53 1.05 1.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 26/02/16 24/02/15 25/02/14 28/02/13 27/02/12 23/02/11 -
Price 0.375 0.23 0.305 0.265 0.27 0.35 0.49 -
P/RPS 2.45 1.86 2.72 2.40 1.45 4.15 4.32 -9.01%
P/EPS 3.59 15.86 19.30 -34.42 -27.00 3.10 46.23 -34.65%
EY 27.89 6.30 5.18 -2.91 -3.70 32.26 2.16 53.10%
DY 1.33 0.00 0.00 0.00 11.11 14.29 0.00 -
P/NAPS 1.70 1.77 2.77 2.65 2.08 2.06 1.14 6.88%

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