[DNEX] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.79%
YoY- 229.56%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 189,913 148,198 90,181 81,141 87,566 99,645 65,773 19.31%
PBT 64,310 141,798 21,369 23,325 14,508 142 127,424 -10.76%
Tax -7,813 -6,844 -5,702 -8,196 -3,753 -2,971 -4,052 11.55%
NP 56,497 134,954 15,666 15,129 10,754 -2,829 123,372 -12.19%
-
NP to SH 55,896 137,498 9,914 10,598 3,216 -7,842 119,072 -11.83%
-
Tax Rate 12.15% 4.83% 26.68% 35.14% 25.87% 2,092.25% 3.18% -
Total Cost 133,416 13,244 74,514 66,012 76,812 102,474 -57,598 -
-
Net Worth 436,687 207,433 92,949 84,892 85,587 108,352 155,041 18.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 11,645 13,170 - - - - - -
Div Payout % 20.83% 9.58% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 436,687 207,433 92,949 84,892 85,587 108,352 155,041 18.81%
NOSH 1,746,749 987,777 774,583 771,747 778,064 773,947 775,208 14.48%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 29.75% 91.06% 17.37% 18.65% 12.28% -2.84% 187.57% -
ROE 12.80% 66.29% 10.67% 12.48% 3.76% -7.24% 76.80% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.87 15.00 11.64 10.51 11.25 12.87 8.48 4.22%
EPS 3.20 13.92 1.28 1.37 0.41 -1.01 15.36 -22.98%
DPS 0.67 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.12 0.11 0.11 0.14 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 787,419
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.02 4.70 2.86 2.57 2.77 3.16 2.08 19.35%
EPS 1.77 4.36 0.31 0.34 0.10 -0.25 3.77 -11.82%
DPS 0.37 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1384 0.0657 0.0294 0.0269 0.0271 0.0343 0.0491 18.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.48 0.30 0.245 0.355 0.275 0.28 0.22 -
P/RPS 4.41 2.00 2.10 3.38 2.44 2.17 2.59 9.26%
P/EPS 15.00 2.16 19.14 25.85 66.53 -27.63 1.43 47.90%
EY 6.67 46.40 5.22 3.87 1.50 -3.62 69.82 -32.36%
DY 1.39 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.43 2.04 3.23 2.50 2.00 1.10 9.71%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 22/11/11 -
Price 0.415 0.255 0.265 0.37 0.26 0.30 0.25 -
P/RPS 3.82 1.70 2.28 3.52 2.31 2.33 2.95 4.39%
P/EPS 12.97 1.83 20.70 26.94 62.90 -29.61 1.63 41.24%
EY 7.71 54.59 4.83 3.71 1.59 -3.38 61.44 -29.22%
DY 1.61 5.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.21 2.21 3.36 2.36 2.14 1.25 4.83%

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