[DNEX] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -32.1%
YoY- -22.67%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,645 65,773 87,706 125,825 160,789 700,033 426,462 -21.50%
PBT 142 127,424 22,026 35,065 34,940 40,664 -15,486 -
Tax -2,971 -4,052 -5,905 -9,322 -3,228 -21,964 4,028 -
NP -2,829 123,372 16,121 25,742 31,712 18,700 -11,458 -20.77%
-
NP to SH -7,842 119,072 10,214 18,708 24,192 12,725 -17,845 -12.79%
-
Tax Rate 2,092.25% 3.18% 26.81% 26.58% 9.24% 54.01% - -
Total Cost 102,474 -57,598 71,585 100,082 129,077 681,333 437,921 -21.48%
-
Net Worth 108,352 155,041 216,674 131,782 170,584 131,908 141,712 -4.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 108,352 155,041 216,674 131,782 170,584 131,908 141,712 -4.37%
NOSH 773,947 775,208 773,838 775,193 775,384 775,934 787,294 -0.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.84% 187.57% 18.38% 20.46% 19.72% 2.67% -2.69% -
ROE -7.24% 76.80% 4.71% 14.20% 14.18% 9.65% -12.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.87 8.48 11.33 16.23 20.74 90.22 54.17 -21.28%
EPS -1.01 15.36 1.32 2.41 3.12 1.64 -2.27 -12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.28 0.17 0.22 0.17 0.18 -4.09%
Adjusted Per Share Value based on latest NOSH - 846,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.87 1.89 2.53 3.62 4.63 20.16 12.28 -21.49%
EPS -0.23 3.43 0.29 0.54 0.70 0.37 -0.51 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0447 0.0624 0.038 0.0491 0.038 0.0408 -4.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.22 0.40 0.28 0.14 0.65 0.62 -
P/RPS 2.17 2.59 3.53 1.73 0.68 0.72 1.14 11.31%
P/EPS -27.63 1.43 30.30 11.60 4.49 39.63 -27.35 0.16%
EY -3.62 69.82 3.30 8.62 22.29 2.52 -3.66 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.10 1.43 1.65 0.64 3.82 3.44 -8.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 15/11/10 12/11/09 24/11/08 23/11/07 15/11/06 -
Price 0.30 0.25 0.52 0.47 0.11 0.62 0.66 -
P/RPS 2.33 2.95 4.59 2.90 0.53 0.69 1.22 11.37%
P/EPS -29.61 1.63 39.39 19.48 3.53 37.80 -29.12 0.27%
EY -3.38 61.44 2.54 5.13 28.36 2.65 -3.43 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.25 1.86 2.76 0.50 3.65 3.67 -8.59%

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