[DNEX] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.28%
YoY- 162.89%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 144,594 65,340 87,693 124,109 153,479 547,864 422,125 -16.33%
PBT 114 95,909 20,998 30,490 -15,367 48,827 -29,372 -
Tax -3,280 -4,783 -7,333 -188 -15,320 -6,541 388 -
NP -3,166 91,126 13,665 30,302 -30,687 42,286 -28,984 -30.83%
-
NP to SH -7,779 87,490 8,189 23,625 -37,567 36,798 -34,676 -22.03%
-
Tax Rate 2,877.19% 4.99% 34.92% 0.62% - 13.40% - -
Total Cost 147,760 -25,786 74,028 93,807 184,166 505,578 451,109 -16.96%
-
Net Worth 101,126 131,738 332,195 139,806 116,186 155,194 115,586 -2.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 23,337 38,746 - - - - - -
Div Payout % 0.00% 44.29% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 101,126 131,738 332,195 139,806 116,186 155,194 115,586 -2.20%
NOSH 777,900 774,933 772,547 776,701 774,577 775,973 770,577 0.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.19% 139.46% 15.58% 24.42% -19.99% 7.72% -6.87% -
ROE -7.69% 66.41% 2.47% 16.90% -32.33% 23.71% -30.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.59 8.43 11.35 15.98 19.81 70.60 54.78 -16.46%
EPS -1.00 11.29 1.06 3.05 -4.85 4.75 -4.50 -22.15%
DPS 3.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.43 0.18 0.15 0.20 0.15 -2.35%
Adjusted Per Share Value based on latest NOSH - 803,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.12 1.86 2.50 3.54 4.37 15.61 12.03 -16.34%
EPS -0.22 2.49 0.23 0.67 -1.07 1.05 -0.99 -22.15%
DPS 0.67 1.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0375 0.0947 0.0398 0.0331 0.0442 0.0329 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.26 0.45 0.43 0.09 0.57 0.63 -
P/RPS 1.61 3.08 3.96 2.69 0.45 0.81 1.15 5.76%
P/EPS -30.00 2.30 42.45 14.14 -1.86 12.02 -14.00 13.53%
EY -3.33 43.42 2.36 7.07 -53.89 8.32 -7.14 -11.92%
DY 10.00 19.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.53 1.05 2.39 0.60 2.85 4.20 -9.47%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 23/02/11 23/02/10 18/02/09 28/02/08 26/02/07 -
Price 0.27 0.35 0.49 0.42 0.12 0.43 0.88 -
P/RPS 1.45 4.15 4.32 2.63 0.61 0.61 1.61 -1.72%
P/EPS -27.00 3.10 46.23 13.81 -2.47 9.07 -19.56 5.51%
EY -3.70 32.26 2.16 7.24 -40.42 11.03 -5.11 -5.23%
DY 11.11 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.06 1.14 2.33 0.80 2.15 5.87 -15.86%

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