[DNEX] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 42.25%
YoY- 137.21%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 185,866 148,626 89,210 78,376 90,886 82,348 67,776 18.29%
PBT 58,902 195,606 19,822 22,268 14,176 4,696 6,368 44.83%
Tax -5,568 -6,694 -5,762 -6,162 -2,150 -1,858 -2,552 13.87%
NP 53,334 188,912 14,060 16,106 12,026 2,838 3,816 55.14%
-
NP to SH 54,018 189,746 8,762 11,016 4,644 -2,396 -798 -
-
Tax Rate 9.45% 3.42% 29.07% 27.67% 15.17% 39.57% 40.08% -
Total Cost 132,532 -40,286 75,150 62,270 78,860 79,510 63,960 12.89%
-
Net Worth 418,203 186,025 92,231 77,577 85,139 111,813 303,239 5.49%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 17,425 15,502 - - - - - -
Div Payout % 32.26% 8.17% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 418,203 186,025 92,231 77,577 85,139 111,813 303,239 5.49%
NOSH 1,742,516 775,106 768,596 775,774 773,999 798,666 797,999 13.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 28.69% 127.11% 15.76% 20.55% 13.23% 3.45% 5.63% -
ROE 12.92% 102.00% 9.50% 14.20% 5.45% -2.14% -0.26% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.67 19.17 11.61 10.10 11.74 10.31 8.49 3.87%
EPS 3.10 24.48 1.14 1.42 0.60 -0.30 -0.10 -
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.12 0.10 0.11 0.14 0.38 -7.36%
Adjusted Per Share Value based on latest NOSH - 776,521
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.30 4.24 2.54 2.23 2.59 2.35 1.93 18.31%
EPS 1.54 5.41 0.25 0.31 0.13 -0.07 -0.02 -
DPS 0.50 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.053 0.0263 0.0221 0.0243 0.0319 0.0864 5.50%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.58 0.205 0.245 0.305 0.285 0.32 0.45 -
P/RPS 5.44 1.07 2.11 3.02 2.43 3.10 5.30 0.43%
P/EPS 18.71 0.84 21.49 21.48 47.50 -106.67 -450.00 -
EY 5.34 119.41 4.65 4.66 2.11 -0.94 -0.22 -
DY 1.72 9.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.85 2.04 3.05 2.59 2.29 1.18 12.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 16/08/16 27/08/15 20/08/14 12/07/13 15/08/12 24/08/11 -
Price 0.525 0.225 0.215 0.33 0.29 0.31 0.24 -
P/RPS 4.92 1.17 1.85 3.27 2.47 3.01 2.83 9.64%
P/EPS 16.94 0.92 18.86 23.24 48.33 -103.33 -240.00 -
EY 5.90 108.80 5.30 4.30 2.07 -0.97 -0.42 -
DY 1.90 8.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.94 1.79 3.30 2.64 2.21 0.63 23.05%

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