[DNEX] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.97%
YoY- 209.51%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 857,716 717,300 438,480 1,513,264 243,740 269,720 213,533 26.06%
PBT -4,132 162,180 -92,180 186,644 -107,308 -112,864 1,156,271 -
Tax -30,180 -22,544 -128 -53,424 -14,340 112,864 -20,409 6.73%
NP -34,312 139,636 -92,308 133,220 -121,648 0 1,135,862 -
-
NP to SH -38,996 133,612 -98,232 133,220 -121,648 -122,484 1,135,862 -
-
Tax Rate - 13.90% - 28.62% - - 1.77% -
Total Cost 892,028 577,664 530,788 1,380,044 365,388 269,720 -922,329 -
-
Net Worth 104,989 201,971 391,393 828,752 623,075 552,671 1,246,313 -33.77%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 104,989 201,971 391,393 828,752 623,075 552,671 1,246,313 -33.77%
NOSH 749,923 776,813 767,437 774,534 741,756 746,853 746,295 0.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -4.00% 19.47% -21.05% 8.80% -49.91% 0.00% 531.94% -
ROE -37.14% 66.15% -25.10% 16.07% -19.52% -22.16% 91.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 114.37 92.34 57.14 195.38 32.86 36.11 28.61 25.96%
EPS -5.20 17.20 -12.80 17.20 -16.40 -16.40 152.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.26 0.51 1.07 0.84 0.74 1.67 -33.83%
Adjusted Per Share Value based on latest NOSH - 774,534
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.44 20.44 12.50 43.13 6.95 7.69 6.09 26.04%
EPS -1.11 3.81 -2.80 3.80 -3.47 -3.49 32.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0576 0.1115 0.2362 0.1776 0.1575 0.3552 -33.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.82 0.44 0.41 0.94 0.83 1.43 1.49 -
P/RPS 0.72 0.48 0.72 0.48 2.53 3.96 5.21 -28.08%
P/EPS -15.77 2.56 -3.20 5.47 -5.06 -8.72 0.98 -
EY -6.34 39.09 -31.22 18.30 -19.76 -11.47 102.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 1.69 0.80 0.88 0.99 1.93 0.89 36.88%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 19/05/06 20/05/05 28/05/04 29/05/03 30/05/02 24/05/01 -
Price 0.64 0.69 0.29 0.74 1.00 1.53 1.44 -
P/RPS 0.56 0.75 0.51 0.38 3.04 4.24 5.03 -30.62%
P/EPS -12.31 4.01 -2.27 4.30 -6.10 -9.33 0.95 -
EY -8.13 24.93 -44.14 23.24 -16.40 -10.72 105.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 2.65 0.57 0.69 1.19 2.07 0.86 32.08%

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