[DNEX] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 138.85%
YoY- 171.31%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 87,706 125,825 160,789 700,033 426,462 192,273 574,641 -26.88%
PBT 22,026 35,065 34,940 40,664 -15,486 -124,586 33,201 -6.60%
Tax -5,905 -9,322 -3,228 -21,964 4,028 -10,028 -17,254 -16.35%
NP 16,121 25,742 31,712 18,700 -11,458 -134,614 15,946 0.18%
-
NP to SH 10,214 18,708 24,192 12,725 -17,845 -139,584 15,946 -7.15%
-
Tax Rate 26.81% 26.58% 9.24% 54.01% - - 51.97% -
Total Cost 71,585 100,082 129,077 681,333 437,921 326,887 558,694 -28.98%
-
Net Worth 216,674 131,782 170,584 131,908 141,712 315,603 777,399 -19.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 216,674 131,782 170,584 131,908 141,712 315,603 777,399 -19.17%
NOSH 773,838 775,193 775,384 775,934 787,294 769,764 747,499 0.57%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.38% 20.46% 19.72% 2.67% -2.69% -70.01% 2.78% -
ROE 4.71% 14.20% 14.18% 9.65% -12.59% -44.23% 2.05% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.33 16.23 20.74 90.22 54.17 24.98 76.88 -27.31%
EPS 1.32 2.41 3.12 1.64 -2.27 -18.13 2.13 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.17 0.22 0.17 0.18 0.41 1.04 -19.63%
Adjusted Per Share Value based on latest NOSH - 776,077
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.53 3.62 4.63 20.16 12.28 5.54 16.55 -26.86%
EPS 0.29 0.54 0.70 0.37 -0.51 -4.02 0.46 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0624 0.038 0.0491 0.038 0.0408 0.0909 0.2239 -19.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.40 0.28 0.14 0.65 0.62 0.43 0.73 -
P/RPS 3.53 1.73 0.68 0.72 1.14 1.72 0.95 24.44%
P/EPS 30.30 11.60 4.49 39.63 -27.35 -2.37 34.22 -2.00%
EY 3.30 8.62 22.29 2.52 -3.66 -42.17 2.92 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.65 0.64 3.82 3.44 1.05 0.70 12.63%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 12/11/09 24/11/08 23/11/07 15/11/06 21/11/05 26/11/04 -
Price 0.52 0.47 0.11 0.62 0.66 0.37 0.75 -
P/RPS 4.59 2.90 0.53 0.69 1.22 1.48 0.98 29.33%
P/EPS 39.39 19.48 3.53 37.80 -29.12 -2.04 35.16 1.91%
EY 2.54 5.13 28.36 2.65 -3.43 -49.01 2.84 -1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.76 0.50 3.65 3.67 0.90 0.72 17.12%

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