[DNEX] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -42.53%
YoY- 56338.25%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,248,362 261,294 282,294 244,580 185,866 148,626 89,210 49.98%
PBT 724,614 -4,640 62,134 86,528 58,902 195,606 19,822 73.82%
Tax 8,168 -5,262 -9,014 -6,028 -5,568 -6,694 -5,762 -
NP 732,782 -9,903 53,120 80,500 53,334 188,912 14,060 83.55%
-
NP to SH 674,796 1,195 48,564 56,792 54,018 189,746 8,762 94.90%
-
Tax Rate -1.13% - 14.51% 6.97% 9.45% 3.42% 29.07% -
Total Cost 515,580 271,197 229,174 164,080 132,532 -40,286 75,150 34.42%
-
Net Worth 1,594,163 496,103 474,669 456,959 418,203 186,025 92,231 54.92%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 37,509 - - - 17,425 15,502 - -
Div Payout % 5.56% - - - 32.26% 8.17% - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,594,163 496,103 474,669 456,959 418,203 186,025 92,231 54.92%
NOSH 3,155,324 1,908,090 1,758,035 1,757,639 1,742,516 775,106 768,596 24.22%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 58.70% -3.79% 18.82% 32.91% 28.69% 127.11% 15.76% -
ROE 42.33% 0.24% 10.23% 12.43% 12.92% 102.00% 9.50% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.94 13.69 16.06 13.92 10.67 19.17 11.61 20.90%
EPS 22.06 0.07 2.76 3.24 3.10 24.48 1.14 57.63%
DPS 1.20 0.00 0.00 0.00 1.00 2.00 0.00 -
NAPS 0.51 0.26 0.27 0.26 0.24 0.24 0.12 24.89%
Adjusted Per Share Value based on latest NOSH - 3,155,324
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.55 8.28 8.94 7.75 5.89 4.71 2.83 49.95%
EPS 21.38 0.04 1.54 1.80 1.71 6.01 0.28 94.64%
DPS 1.19 0.00 0.00 0.00 0.55 0.49 0.00 -
NAPS 0.5051 0.1572 0.1504 0.1448 0.1325 0.0589 0.0292 54.94%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.76 0.225 0.255 0.395 0.58 0.205 0.245 -
P/RPS 1.90 1.64 1.59 2.84 5.44 1.07 2.11 -1.59%
P/EPS 3.52 359.07 9.23 12.22 18.71 0.84 21.49 -24.26%
EY 28.41 0.28 10.83 8.18 5.34 119.41 4.65 32.05%
DY 1.58 0.00 0.00 0.00 1.72 9.76 0.00 -
P/NAPS 1.49 0.87 0.94 1.52 2.42 0.85 2.04 -4.71%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 25/02/21 22/08/19 06/08/18 22/08/17 16/08/16 27/08/15 -
Price 1.14 0.715 0.255 0.40 0.525 0.225 0.215 -
P/RPS 2.85 5.22 1.59 2.87 4.92 1.17 1.85 6.86%
P/EPS 5.28 1,141.05 9.23 12.38 16.94 0.92 18.86 -17.76%
EY 18.94 0.09 10.83 8.08 5.90 108.80 5.30 21.60%
DY 1.05 0.00 0.00 0.00 1.90 8.89 0.00 -
P/NAPS 2.24 2.75 0.94 1.54 2.19 0.94 1.79 3.50%

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