[DNEX] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 126.79%
YoY- 215.01%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 107,568 87,960 74,384 82,156 61,032 65,592 101,724 0.93%
PBT 25,088 8,484 18,496 8,768 5,776 -2,272 14,196 9.94%
Tax -6,368 -3,936 -5,528 0 -2,708 -5,040 -6,696 -0.83%
NP 18,720 4,548 12,968 8,768 3,068 -7,312 7,500 16.45%
-
NP to SH 21,492 1,868 7,744 2,084 -1,812 -11,736 3,484 35.38%
-
Tax Rate 25.38% 46.39% 29.89% 0.00% 46.88% - 47.17% -
Total Cost 88,848 83,412 61,416 73,388 57,964 72,904 94,224 -0.97%
-
Net Worth 109,017 85,616 77,440 96,757 128,350 362,889 150,445 -5.22%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 31,147 - - - - - - -
Div Payout % 144.93% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 109,017 85,616 77,440 96,757 128,350 362,889 150,445 -5.22%
NOSH 778,695 778,333 774,400 744,285 755,000 772,105 791,818 -0.27%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.40% 5.17% 17.43% 10.67% 5.03% -11.15% 7.37% -
ROE 19.71% 2.18% 10.00% 2.15% -1.41% -3.23% 2.32% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.81 11.30 9.61 11.04 8.08 8.50 12.85 1.20%
EPS 2.76 0.24 1.00 0.28 -0.24 -1.52 0.44 35.76%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.11 0.10 0.13 0.17 0.47 0.19 -4.95%
Adjusted Per Share Value based on latest NOSH - 744,285
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.07 2.51 2.12 2.34 1.74 1.87 2.90 0.95%
EPS 0.61 0.05 0.22 0.06 -0.05 -0.33 0.10 35.13%
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0244 0.0221 0.0276 0.0366 0.1034 0.0429 -5.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.225 0.30 0.24 0.28 0.34 0.50 0.41 -
P/RPS 1.63 2.65 2.50 2.54 4.21 5.89 3.19 -10.57%
P/EPS 8.15 125.00 24.00 100.00 -141.67 -32.89 93.18 -33.35%
EY 12.27 0.80 4.17 1.00 -0.71 -3.04 1.07 50.11%
DY 17.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.73 2.40 2.15 2.00 1.06 2.16 -4.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 15/05/15 14/05/14 23/05/13 23/05/12 20/05/11 17/05/10 -
Price 0.24 0.285 0.305 0.355 0.31 0.49 0.37 -
P/RPS 1.74 2.52 3.18 3.22 3.83 5.77 2.88 -8.04%
P/EPS 8.70 118.75 30.50 126.79 -129.17 -32.24 84.09 -31.45%
EY 11.50 0.84 3.28 0.79 -0.77 -3.10 1.19 45.89%
DY 16.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.59 3.05 2.73 1.82 1.04 1.95 -2.16%

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