[DNEX] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 838.12%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 122,290 92,933 74,313 44,605 39,188 45,443 41,174 19.88%
PBT 43,264 29,451 97,803 9,911 11,134 7,088 2,348 62.48%
Tax -3,014 -2,784 -3,347 -2,881 -3,081 -1,075 -929 21.66%
NP 40,250 26,667 94,456 7,030 8,053 6,013 1,419 74.59%
-
NP to SH 28,396 27,009 94,873 4,381 5,508 2,322 -1,198 -
-
Tax Rate 6.97% 9.45% 3.42% 29.07% 27.67% 15.17% 39.57% -
Total Cost 82,040 66,266 -20,143 37,575 31,135 39,430 39,755 12.82%
-
Net Worth 456,959 418,203 186,025 92,231 77,577 85,139 111,813 26.43%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 8,712 7,751 - - - - -
Div Payout % - 32.26% 8.17% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 456,959 418,203 186,025 92,231 77,577 85,139 111,813 26.43%
NOSH 1,757,639 1,742,516 775,106 768,596 775,774 773,999 798,666 14.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 32.91% 28.69% 127.11% 15.76% 20.55% 13.23% 3.45% -
ROE 6.21% 6.46% 51.00% 4.75% 7.10% 2.73% -1.07% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.96 5.33 9.59 5.80 5.05 5.87 5.16 5.11%
EPS 1.62 1.55 12.24 0.57 0.71 0.30 -0.15 -
DPS 0.00 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.24 0.12 0.10 0.11 0.14 10.86%
Adjusted Per Share Value based on latest NOSH - 782,800
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.49 2.65 2.12 1.27 1.12 1.30 1.17 19.96%
EPS 0.81 0.77 2.70 0.12 0.16 0.07 -0.03 -
DPS 0.00 0.25 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1192 0.053 0.0263 0.0221 0.0243 0.0319 26.40%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.395 0.58 0.205 0.245 0.305 0.285 0.32 -
P/RPS 5.68 10.88 2.14 4.22 6.04 4.85 6.21 -1.47%
P/EPS 24.45 37.42 1.67 42.98 42.96 95.00 -213.33 -
EY 4.09 2.67 59.71 2.33 2.33 1.05 -0.47 -
DY 0.00 0.86 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.42 0.85 2.04 3.05 2.59 2.29 -6.59%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 06/08/18 22/08/17 16/08/16 27/08/15 20/08/14 12/07/13 15/08/12 -
Price 0.40 0.525 0.225 0.215 0.33 0.29 0.31 -
P/RPS 5.75 9.84 2.35 3.70 6.53 4.94 6.01 -0.73%
P/EPS 24.76 33.87 1.84 37.72 46.48 96.67 -206.67 -
EY 4.04 2.95 54.40 2.65 2.15 1.03 -0.48 -
DY 0.00 0.95 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.19 0.94 1.79 3.30 2.64 2.21 -5.83%

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