[DNEX] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 69.73%
YoY- -6.45%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 185,602 142,435 111,149 67,636 60,856 65,675 74,734 16.36%
PBT 54,525 48,233 106,349 16,027 17,494 10,881 107 182.48%
Tax -6,422 -5,860 -5,133 -4,277 -6,147 -2,815 -2,229 19.27%
NP 48,103 42,373 101,216 11,750 11,347 8,066 -2,122 -
-
NP to SH 35,044 41,922 103,124 7,436 7,949 2,412 -5,882 -
-
Tax Rate 11.78% 12.15% 4.83% 26.69% 35.14% 25.87% 2,083.18% -
Total Cost 137,499 100,062 9,933 55,886 49,509 57,609 76,856 10.17%
-
Net Worth 439,442 436,687 207,433 92,949 84,892 85,587 108,352 26.26%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 8,733 9,877 - - - - -
Div Payout % - 20.83% 9.58% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 439,442 436,687 207,433 92,949 84,892 85,587 108,352 26.26%
NOSH 1,757,818 1,746,749 987,777 774,583 771,747 778,064 773,947 14.64%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 25.92% 29.75% 91.06% 17.37% 18.65% 12.28% -2.84% -
ROE 7.97% 9.60% 49.71% 8.00% 9.36% 2.82% -5.43% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.56 8.15 11.25 8.73 7.89 8.44 9.66 1.49%
EPS 1.99 2.40 10.44 0.96 1.03 0.31 -0.76 -
DPS 0.00 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.21 0.12 0.11 0.11 0.14 10.14%
Adjusted Per Share Value based on latest NOSH - 783,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.29 4.06 3.17 1.93 1.73 1.87 2.13 16.36%
EPS 1.00 1.19 2.94 0.21 0.23 0.07 -0.17 -
DPS 0.00 0.25 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.1252 0.1245 0.0591 0.0265 0.0242 0.0244 0.0309 26.24%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.40 0.48 0.30 0.245 0.355 0.275 0.28 -
P/RPS 3.79 5.89 2.67 2.81 4.50 3.26 2.90 4.55%
P/EPS 20.06 20.00 2.87 25.52 34.47 88.71 -36.84 -
EY 4.98 5.00 34.80 3.92 2.90 1.13 -2.71 -
DY 0.00 1.04 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.92 1.43 2.04 3.23 2.50 2.00 -3.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/11/18 21/11/17 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 -
Price 0.37 0.415 0.255 0.265 0.37 0.26 0.30 -
P/RPS 3.50 5.09 2.27 3.03 4.69 3.08 3.11 1.98%
P/EPS 18.56 17.29 2.44 27.60 35.92 83.87 -39.47 -
EY 5.39 5.78 40.94 3.62 2.78 1.19 -2.53 -
DY 0.00 1.20 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.66 1.21 2.21 3.36 2.36 2.14 -5.95%

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