[DNEX] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -59.69%

YoY- 159.89%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	67,776	99,746	127,462	181,834	836,508	589,968	249,808	-19.53%
YoY %	-32.05%	-21.74%	-29.90%	-78.26%	41.79%	136.17%	-	-
Horiz. %	27.13%	39.93%	51.02%	72.79%	334.86%	236.17%	100.00%	-
PBT	6,368	3,520	41,748	41,030	210	37,500	115,186	-38.26%
YoY %	80.91%	-91.57%	1.75%	19,438.10%	-99.44%	-67.44%	-	-
Horiz. %	5.53%	3.06%	36.24%	35.62%	0.18%	32.56%	100.00%	-
Tax	-2,552	-5,180	-8,216	-13,886	-27,544	5,686	-236,630	-52.97%
YoY %	50.73%	36.95%	40.83%	49.59%	-584.42%	102.40%	-	-
Horiz. %	1.08%	2.19%	3.47%	5.87%	11.64%	-2.40%	100.00%	-
NP	3,816	-1,660	33,532	27,144	-27,334	43,186	-121,444	-
YoY %	329.88%	-104.95%	23.53%	199.30%	-163.29%	135.56%	-	-
Horiz. %	-3.14%	1.37%	-27.61%	-22.35%	22.51%	-35.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-798	-6,844	27,554	19,616	-32,754	37,224	-126,680	-57.00%
YoY %	88.34%	-124.84%	40.47%	159.89%	-187.99%	129.38%	-	-
Horiz. %	0.63%	5.40%	-21.75%	-15.48%	25.86%	-29.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.08%	147.16%	19.68%	33.84%	13,116.19%	-15.16%	205.43%	-
YoY %	-72.76%	647.76%	-41.84%	-99.74%	86,618.40%	-107.38%	-	-
Horiz. %	19.51%	71.64%	9.58%	16.47%	6,384.75%	-7.38%	100.00%	-
Total Cost	63,960	101,406	93,930	154,690	863,842	546,782	371,252	-25.39%
YoY %	-36.93%	7.96%	-39.28%	-82.09%	57.99%	47.28%	-	-
Horiz. %	17.23%	27.31%	25.30%	41.67%	232.68%	147.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,239	116,659	131,578	158,436	101,381	170,609	355,321	-2.60%
YoY %	159.94%	-11.34%	-16.95%	56.28%	-40.58%	-51.98%	-	-
Horiz. %	85.34%	32.83%	37.03%	44.59%	28.53%	48.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	303,239	116,659	131,578	158,436	101,381	170,609	355,321	-2.60%
YoY %	159.94%	-11.34%	-16.95%	56.28%	-40.58%	-51.98%	-	-
Horiz. %	85.34%	32.83%	37.03%	44.59%	28.53%	48.02%	100.00%	-
NOSH	797,999	777,727	773,988	754,461	779,857	775,499	772,439	0.54%
YoY %	2.61%	0.48%	2.59%	-3.26%	0.56%	0.40%	-	-
Horiz. %	103.31%	100.68%	100.20%	97.67%	100.96%	100.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	5.63%	-1.66%	26.31%	14.93%	-3.27%	7.32%	-48.61%	-
YoY %	439.16%	-106.31%	76.22%	556.57%	-144.67%	115.06%	-	-
Horiz. %	-11.58%	3.41%	-54.12%	-30.71%	6.73%	-15.06%	100.00%	-
ROE	-0.26%	-5.87%	20.94%	12.38%	-32.31%	21.82%	-35.65%	-
YoY %	95.57%	-128.03%	69.14%	138.32%	-248.08%	161.21%	-	-
Horiz. %	0.73%	16.47%	-58.74%	-34.73%	90.63%	-61.21%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	8.49	12.83	16.47	24.10	107.26	76.08	32.34	-19.97%
YoY %	-33.83%	-22.10%	-31.66%	-77.53%	40.98%	135.25%	-	-
Horiz. %	26.25%	39.67%	50.93%	74.52%	331.66%	235.25%	100.00%	-
EPS	-0.10	-0.88	3.56	2.60	-4.20	4.80	-16.40	-57.24%
YoY %	88.64%	-124.72%	36.92%	161.90%	-187.50%	129.27%	-	-
Horiz. %	0.61%	5.37%	-21.71%	-15.85%	25.61%	-29.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.38	0.15	0.17	0.21	0.13	0.22	0.46	-3.13%
YoY %	153.33%	-11.76%	-19.05%	61.54%	-40.91%	-52.17%	-	-
Horiz. %	82.61%	32.61%	36.96%	45.65%	28.26%	47.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 786,333
RPS	1.95	2.87	3.67	5.24	24.09	16.99	7.20	-19.55%
YoY %	-32.06%	-21.80%	-29.96%	-78.25%	41.79%	135.97%	-	-
Horiz. %	27.08%	39.86%	50.97%	72.78%	334.58%	235.97%	100.00%	-
EPS	-0.02	-0.20	0.79	0.56	-0.94	1.07	-3.65	-57.99%
YoY %	90.00%	-125.32%	41.07%	159.57%	-187.85%	129.32%	-	-
Horiz. %	0.55%	5.48%	-21.64%	-15.34%	25.75%	-29.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0873	0.0336	0.0379	0.0456	0.0292	0.0491	0.1023	-2.60%
YoY %	159.82%	-11.35%	-16.89%	56.16%	-40.53%	-52.00%	-	-
Horiz. %	85.34%	32.84%	37.05%	44.57%	28.54%	48.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.45	0.39	0.31	0.19	0.70	0.65	0.38	-
P/RPS	5.30	3.04	1.88	0.79	0.65	0.85	1.18	28.43%
YoY %	74.34%	61.70%	137.97%	21.54%	-23.53%	-27.97%	-	-
Horiz. %	449.15%	257.63%	159.32%	66.95%	55.08%	72.03%	100.00%	-
P/EPS	-450.00	-44.32	8.71	7.31	-16.67	13.54	-2.32	140.49%
YoY %	-915.34%	-608.84%	19.15%	143.85%	-223.12%	683.62%	-	-
Horiz. %	19,396.55%	1,910.34%	-375.43%	-315.09%	718.53%	-583.62%	100.00%	-
EY	-0.22	-2.26	11.48	13.68	-6.00	7.38	-43.16	-58.49%
YoY %	90.27%	-119.69%	-16.08%	328.00%	-181.30%	117.10%	-	-
Horiz. %	0.51%	5.24%	-26.60%	-31.70%	13.90%	-17.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.18	2.60	1.82	0.90	5.38	2.95	0.83	6.03%
YoY %	-54.62%	42.86%	102.22%	-83.27%	82.37%	255.42%	-	-
Horiz. %	142.17%	313.25%	219.28%	108.43%	648.19%	355.42%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	18/08/10	13/08/09	26/08/08	22/08/07	22/08/06	25/08/05	-
Price	0.24	0.44	0.28	0.19	0.65	0.62	0.41	-
P/RPS	2.83	3.43	1.70	0.79	0.61	0.81	1.27	14.28%
YoY %	-17.49%	101.76%	115.19%	29.51%	-24.69%	-36.22%	-	-
Horiz. %	222.83%	270.08%	133.86%	62.20%	48.03%	63.78%	100.00%	-
P/EPS	-240.00	-50.00	7.87	7.31	-15.48	12.92	-2.50	113.90%
YoY %	-380.00%	-735.32%	7.66%	147.22%	-219.81%	616.80%	-	-
Horiz. %	9,600.00%	2,000.00%	-314.80%	-292.40%	619.20%	-516.80%	100.00%	-
EY	-0.42	-2.00	12.71	13.68	-6.46	7.74	-40.00	-53.18%
YoY %	79.00%	-115.74%	-7.09%	311.76%	-183.46%	119.35%	-	-
Horiz. %	1.05%	5.00%	-31.78%	-34.20%	16.15%	-19.35%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	2.93	1.65	0.90	5.00	2.82	0.89	-5.59%
YoY %	-78.50%	77.58%	83.33%	-82.00%	77.30%	216.85%	-	-
Horiz. %	70.79%	329.21%	185.39%	101.12%	561.80%	316.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos