[DNEX] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 184.5%
YoY- 137.21%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 92,933 74,313 44,605 39,188 45,443 41,174 33,888 18.29%
PBT 29,451 97,803 9,911 11,134 7,088 2,348 3,184 44.83%
Tax -2,784 -3,347 -2,881 -3,081 -1,075 -929 -1,276 13.87%
NP 26,667 94,456 7,030 8,053 6,013 1,419 1,908 55.14%
-
NP to SH 27,009 94,873 4,381 5,508 2,322 -1,198 -399 -
-
Tax Rate 9.45% 3.42% 29.07% 27.67% 15.17% 39.57% 40.08% -
Total Cost 66,266 -20,143 37,575 31,135 39,430 39,755 31,980 12.89%
-
Net Worth 418,203 186,025 92,231 77,577 85,139 111,813 303,239 5.49%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 8,712 7,751 - - - - - -
Div Payout % 32.26% 8.17% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 418,203 186,025 92,231 77,577 85,139 111,813 303,239 5.49%
NOSH 1,742,516 775,106 768,596 775,774 773,999 798,666 797,999 13.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 28.69% 127.11% 15.76% 20.55% 13.23% 3.45% 5.63% -
ROE 6.46% 51.00% 4.75% 7.10% 2.73% -1.07% -0.13% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.33 9.59 5.80 5.05 5.87 5.16 4.25 3.84%
EPS 1.55 12.24 0.57 0.71 0.30 -0.15 -0.05 -
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.12 0.10 0.11 0.14 0.38 -7.36%
Adjusted Per Share Value based on latest NOSH - 776,521
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.68 2.14 1.28 1.13 1.31 1.19 0.98 18.23%
EPS 0.78 2.73 0.13 0.16 0.07 -0.03 -0.01 -
DPS 0.25 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.0536 0.0266 0.0223 0.0245 0.0322 0.0873 5.51%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.58 0.205 0.245 0.305 0.285 0.32 0.45 -
P/RPS 10.88 2.14 4.22 6.04 4.85 6.21 10.60 0.43%
P/EPS 37.42 1.67 42.98 42.96 95.00 -213.33 -900.00 -
EY 2.67 59.71 2.33 2.33 1.05 -0.47 -0.11 -
DY 0.86 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.85 2.04 3.05 2.59 2.29 1.18 12.70%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 16/08/16 27/08/15 20/08/14 12/07/13 15/08/12 24/08/11 -
Price 0.525 0.225 0.215 0.33 0.29 0.31 0.24 -
P/RPS 9.84 2.35 3.70 6.53 4.94 6.01 5.65 9.67%
P/EPS 33.87 1.84 37.72 46.48 96.67 -206.67 -480.00 -
EY 2.95 54.40 2.65 2.15 1.03 -0.48 -0.21 -
DY 0.95 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.94 1.79 3.30 2.64 2.21 0.63 23.05%

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