[DNEX] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 86.4%
YoY- 88.34%
Quarter Report
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 39,188 45,443 41,174 33,888 49,873 63,731 90,917 -13.08%
PBT 11,134 7,088 2,348 3,184 1,760 20,874 20,515 -9.68%
Tax -3,081 -1,075 -929 -1,276 -2,590 -4,108 -6,943 -12.65%
NP 8,053 6,013 1,419 1,908 -830 16,766 13,572 -8.32%
-
NP to SH 5,508 2,322 -1,198 -399 -3,422 13,777 9,808 -9.16%
-
Tax Rate 27.67% 15.17% 39.57% 40.08% 147.16% 19.68% 33.84% -
Total Cost 31,135 39,430 39,755 31,980 50,703 46,965 77,345 -14.06%
-
Net Worth 77,577 85,139 111,813 303,239 116,659 131,578 158,436 -11.21%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 77,577 85,139 111,813 303,239 116,659 131,578 158,436 -11.21%
NOSH 775,774 773,999 798,666 797,999 777,727 773,988 754,461 0.46%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 20.55% 13.23% 3.45% 5.63% -1.66% 26.31% 14.93% -
ROE 7.10% 2.73% -1.07% -0.13% -2.93% 10.47% 6.19% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.05 5.87 5.16 4.25 6.41 8.23 12.05 -13.48%
EPS 0.71 0.30 -0.15 -0.05 -0.44 1.78 1.30 -9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.14 0.38 0.15 0.17 0.21 -11.62%
Adjusted Per Share Value based on latest NOSH - 768,181
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.13 1.31 1.19 0.98 1.44 1.84 2.62 -13.07%
EPS 0.16 0.07 -0.03 -0.01 -0.10 0.40 0.28 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0245 0.0322 0.0873 0.0336 0.0379 0.0456 -11.23%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.305 0.285 0.32 0.45 0.39 0.31 0.19 -
P/RPS 6.04 4.85 6.21 10.60 6.08 3.76 1.58 25.03%
P/EPS 42.96 95.00 -213.33 -900.00 -88.64 17.42 14.62 19.66%
EY 2.33 1.05 -0.47 -0.11 -1.13 5.74 6.84 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.59 2.29 1.18 2.60 1.82 0.90 22.54%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 12/07/13 15/08/12 24/08/11 18/08/10 13/08/09 26/08/08 -
Price 0.33 0.29 0.31 0.24 0.44 0.28 0.19 -
P/RPS 6.53 4.94 6.01 5.65 6.86 3.40 1.58 26.66%
P/EPS 46.48 96.67 -206.67 -480.00 -100.00 15.73 14.62 21.24%
EY 2.15 1.03 -0.48 -0.21 -1.00 6.36 6.84 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.64 2.21 0.63 2.93 1.65 0.90 24.16%

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