[DNEX] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.48%
YoY- -59.35%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 243,946 270,861 247,469 189,913 148,198 90,181 81,141 18.44%
PBT -3,382 54,038 72,700 64,310 141,798 21,369 23,325 -
Tax -6,342 -7,120 -8,562 -7,813 -6,844 -5,702 -8,196 -3.86%
NP -9,724 46,918 64,137 56,497 134,954 15,666 15,129 -
-
NP to SH 2,784 45,018 46,725 55,896 137,498 9,914 10,598 -18.57%
-
Tax Rate - 13.18% 11.78% 12.15% 4.83% 26.68% 35.14% -
Total Cost 253,670 223,942 183,332 133,416 13,244 74,514 66,012 22.99%
-
Net Worth 613,515 474,669 439,442 436,687 207,433 92,949 84,892 35.53%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 11,645 13,170 - - -
Div Payout % - - - 20.83% 9.58% - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 613,515 474,669 439,442 436,687 207,433 92,949 84,892 35.53%
NOSH 2,218,058 1,758,035 1,757,818 1,746,749 987,777 774,583 771,747 17.62%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -3.99% 17.32% 25.92% 29.75% 91.06% 17.37% 18.65% -
ROE 0.45% 9.48% 10.63% 12.80% 66.29% 10.67% 12.48% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.13 15.41 14.08 10.87 15.00 11.64 10.51 0.88%
EPS 0.13 2.56 2.65 3.20 13.92 1.28 1.37 -30.37%
DPS 0.00 0.00 0.00 0.67 1.33 0.00 0.00 -
NAPS 0.28 0.27 0.25 0.25 0.21 0.12 0.11 15.44%
Adjusted Per Share Value based on latest NOSH - 1,754,470
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.95 7.72 7.05 5.41 4.22 2.57 2.31 18.45%
EPS 0.08 1.28 1.33 1.59 3.92 0.28 0.30 -18.39%
DPS 0.00 0.00 0.00 0.33 0.38 0.00 0.00 -
NAPS 0.1748 0.1353 0.1252 0.1245 0.0591 0.0265 0.0242 35.52%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.91 0.265 0.40 0.48 0.30 0.245 0.355 -
P/RPS 8.17 1.72 2.84 4.41 2.00 2.10 3.38 14.53%
P/EPS 716.21 10.35 15.05 15.00 2.16 19.14 25.85 66.64%
EY 0.14 9.66 6.65 6.67 46.40 5.22 3.87 -39.97%
DY 0.00 0.00 0.00 1.39 4.44 0.00 0.00 -
P/NAPS 3.25 0.98 1.60 1.92 1.43 2.04 3.23 0.09%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/05/21 18/11/19 19/11/18 21/11/17 24/11/16 23/11/15 10/11/14 -
Price 0.735 0.275 0.37 0.415 0.255 0.265 0.37 -
P/RPS 6.60 1.78 2.63 3.82 1.70 2.28 3.52 10.14%
P/EPS 578.48 10.74 13.92 12.97 1.83 20.70 26.94 60.24%
EY 0.17 9.31 7.18 7.71 54.59 4.83 3.71 -37.74%
DY 0.00 0.00 0.00 1.61 5.23 0.00 0.00 -
P/NAPS 2.63 1.02 1.48 1.66 1.21 2.21 3.36 -3.69%

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