[DNEX] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -30.75%
YoY- 141.01%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 148,198 90,181 81,141 87,566 99,645 65,773 87,706 9.12%
PBT 141,798 21,369 23,325 14,508 142 127,424 22,026 36.35%
Tax -6,844 -5,702 -8,196 -3,753 -2,971 -4,052 -5,905 2.48%
NP 134,954 15,666 15,129 10,754 -2,829 123,372 16,121 42.44%
-
NP to SH 137,498 9,914 10,598 3,216 -7,842 119,072 10,214 54.17%
-
Tax Rate 4.83% 26.68% 35.14% 25.87% 2,092.25% 3.18% 26.81% -
Total Cost 13,244 74,514 66,012 76,812 102,474 -57,598 71,585 -24.49%
-
Net Worth 207,433 92,949 84,892 85,587 108,352 155,041 216,674 -0.72%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,170 - - - - - - -
Div Payout % 9.58% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 207,433 92,949 84,892 85,587 108,352 155,041 216,674 -0.72%
NOSH 987,777 774,583 771,747 778,064 773,947 775,208 773,838 4.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 91.06% 17.37% 18.65% 12.28% -2.84% 187.57% 18.38% -
ROE 66.29% 10.67% 12.48% 3.76% -7.24% 76.80% 4.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.00 11.64 10.51 11.25 12.87 8.48 11.33 4.78%
EPS 13.92 1.28 1.37 0.41 -1.01 15.36 1.32 48.03%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.12 0.11 0.11 0.14 0.20 0.28 -4.67%
Adjusted Per Share Value based on latest NOSH - 900,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.22 2.57 2.31 2.50 2.84 1.87 2.50 9.10%
EPS 3.92 0.28 0.30 0.09 -0.22 3.39 0.29 54.27%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0591 0.0265 0.0242 0.0244 0.0309 0.0442 0.0618 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.30 0.245 0.355 0.275 0.28 0.22 0.40 -
P/RPS 2.00 2.10 3.38 2.44 2.17 2.59 3.53 -9.02%
P/EPS 2.16 19.14 25.85 66.53 -27.63 1.43 30.30 -35.58%
EY 46.40 5.22 3.87 1.50 -3.62 69.82 3.30 55.29%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.04 3.23 2.50 2.00 1.10 1.43 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 22/11/11 15/11/10 -
Price 0.255 0.265 0.37 0.26 0.30 0.25 0.52 -
P/RPS 1.70 2.28 3.52 2.31 2.33 2.95 4.59 -15.24%
P/EPS 1.83 20.70 26.94 62.90 -29.61 1.63 39.39 -40.01%
EY 54.59 4.83 3.71 1.59 -3.38 61.44 2.54 66.66%
DY 5.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.21 3.36 2.36 2.14 1.25 1.86 -6.90%

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