[DNEX] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
12-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 345.68%
YoY- 293.82%
Quarter Report
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 74,313 44,605 39,188 45,443 41,174 33,888 49,873 6.86%
PBT 97,803 9,911 11,134 7,088 2,348 3,184 1,760 95.22%
Tax -3,347 -2,881 -3,081 -1,075 -929 -1,276 -2,590 4.36%
NP 94,456 7,030 8,053 6,013 1,419 1,908 -830 -
-
NP to SH 94,873 4,381 5,508 2,322 -1,198 -399 -3,422 -
-
Tax Rate 3.42% 29.07% 27.67% 15.17% 39.57% 40.08% 147.16% -
Total Cost -20,143 37,575 31,135 39,430 39,755 31,980 50,703 -
-
Net Worth 186,025 92,231 77,577 85,139 111,813 303,239 116,659 8.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,751 - - - - - - -
Div Payout % 8.17% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 186,025 92,231 77,577 85,139 111,813 303,239 116,659 8.07%
NOSH 775,106 768,596 775,774 773,999 798,666 797,999 777,727 -0.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 127.11% 15.76% 20.55% 13.23% 3.45% 5.63% -1.66% -
ROE 51.00% 4.75% 7.10% 2.73% -1.07% -0.13% -2.93% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.59 5.80 5.05 5.87 5.16 4.25 6.41 6.93%
EPS 12.24 0.57 0.71 0.30 -0.15 -0.05 -0.44 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.12 0.10 0.11 0.14 0.38 0.15 8.14%
Adjusted Per Share Value based on latest NOSH - 783,043
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.14 1.28 1.13 1.31 1.19 0.98 1.44 6.81%
EPS 2.73 0.13 0.16 0.07 -0.03 -0.01 -0.10 -
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0266 0.0223 0.0245 0.0322 0.0873 0.0336 8.08%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.205 0.245 0.305 0.285 0.32 0.45 0.39 -
P/RPS 2.14 4.22 6.04 4.85 6.21 10.60 6.08 -15.95%
P/EPS 1.67 42.98 42.96 95.00 -213.33 -900.00 -88.64 -
EY 59.71 2.33 2.33 1.05 -0.47 -0.11 -1.13 -
DY 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 2.04 3.05 2.59 2.29 1.18 2.60 -16.98%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 27/08/15 20/08/14 12/07/13 15/08/12 24/08/11 18/08/10 -
Price 0.225 0.215 0.33 0.29 0.31 0.24 0.44 -
P/RPS 2.35 3.70 6.53 4.94 6.01 5.65 6.86 -16.33%
P/EPS 1.84 37.72 46.48 96.67 -206.67 -480.00 -100.00 -
EY 54.40 2.65 2.15 1.03 -0.48 -0.21 -1.00 -
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.79 3.30 2.64 2.21 0.63 2.93 -17.24%

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