[DNEX] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 107.83%
YoY- -96.35%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 607,928 1,301,831 624,181 239,520 141,147 122,290 92,933 30.74%
PBT -15,951 164,119 362,307 -4,254 31,067 43,264 29,451 -
Tax 14,569 -306,538 4,084 -4,824 -4,507 -3,014 -2,784 -
NP -1,382 -142,419 366,391 -9,078 26,560 40,250 26,667 -
-
NP to SH 19,453 -118,656 337,398 1,096 24,282 28,396 27,009 -4.57%
-
Tax Rate - 186.78% -1.13% - 14.51% 6.97% 9.45% -
Total Cost 609,310 1,444,250 257,790 248,598 114,587 82,040 66,266 37.25%
-
Net Worth 1,832,475 1,799,108 1,594,163 496,103 474,669 456,959 418,203 23.47%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 18,754 - - - 8,712 -
Div Payout % - - 5.56% - - - 32.26% -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,832,475 1,799,108 1,594,163 496,103 474,669 456,959 418,203 23.47%
NOSH 3,471,964 3,156,331 3,155,324 1,908,090 1,758,035 1,757,639 1,742,516 10.34%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.23% -10.94% 58.70% -3.79% 18.82% 32.91% 28.69% -
ROE 1.06% -6.60% 21.16% 0.22% 5.12% 6.21% 6.46% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 18.58 41.25 19.97 12.55 8.03 6.96 5.33 19.51%
EPS 0.61 -3.76 11.03 0.06 1.38 1.62 1.55 -12.46%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.50 -
NAPS 0.56 0.57 0.51 0.26 0.27 0.26 0.24 12.85%
Adjusted Per Share Value based on latest NOSH - 1,908,090
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.51 37.50 17.98 6.90 4.07 3.52 2.68 30.72%
EPS 0.56 -3.42 9.72 0.03 0.70 0.82 0.78 -4.61%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.25 -
NAPS 0.5278 0.5182 0.4592 0.1429 0.1367 0.1316 0.1205 23.47%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.45 0.475 0.76 0.225 0.255 0.395 0.58 -
P/RPS 2.42 1.15 3.81 1.79 3.18 5.68 10.88 -19.31%
P/EPS 75.70 -12.64 7.04 391.72 18.46 24.45 37.42 10.58%
EY 1.32 -7.91 14.20 0.26 5.42 4.09 2.67 -9.56%
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.86 -
P/NAPS 0.80 0.83 1.49 0.87 0.94 1.52 2.42 -14.61%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/24 28/08/23 24/02/22 25/02/21 22/08/19 06/08/18 22/08/17 -
Price 0.365 0.44 1.14 0.715 0.255 0.40 0.525 -
P/RPS 1.96 1.07 5.71 5.70 3.18 5.75 9.84 -20.57%
P/EPS 61.40 -11.70 10.56 1,244.79 18.46 24.76 33.87 8.86%
EY 1.63 -8.54 9.47 0.08 5.42 4.04 2.95 -8.11%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.95 -
P/NAPS 0.65 0.77 2.24 2.75 0.94 1.54 2.19 -15.91%

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