[DNEX] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 14.93%
YoY- 30684.49%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 624,181 239,520 141,147 122,290 92,933 74,313 44,605 49.98%
PBT 362,307 -4,254 31,067 43,264 29,451 97,803 9,911 73.82%
Tax 4,084 -4,824 -4,507 -3,014 -2,784 -3,347 -2,881 -
NP 366,391 -9,078 26,560 40,250 26,667 94,456 7,030 83.55%
-
NP to SH 337,398 1,096 24,282 28,396 27,009 94,873 4,381 94.90%
-
Tax Rate -1.13% - 14.51% 6.97% 9.45% 3.42% 29.07% -
Total Cost 257,790 248,598 114,587 82,040 66,266 -20,143 37,575 34.42%
-
Net Worth 1,594,163 496,103 474,669 456,959 418,203 186,025 92,231 54.92%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 18,754 - - - 8,712 7,751 - -
Div Payout % 5.56% - - - 32.26% 8.17% - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,594,163 496,103 474,669 456,959 418,203 186,025 92,231 54.92%
NOSH 3,155,324 1,908,090 1,758,035 1,757,639 1,742,516 775,106 768,596 24.22%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 58.70% -3.79% 18.82% 32.91% 28.69% 127.11% 15.76% -
ROE 21.16% 0.22% 5.12% 6.21% 6.46% 51.00% 4.75% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.97 12.55 8.03 6.96 5.33 9.59 5.80 20.91%
EPS 11.03 0.06 1.38 1.62 1.55 12.24 0.57 57.63%
DPS 0.60 0.00 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.51 0.26 0.27 0.26 0.24 0.24 0.12 24.89%
Adjusted Per Share Value based on latest NOSH - 3,155,324
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.78 7.59 4.47 3.87 2.94 2.35 1.41 50.03%
EPS 10.69 0.03 0.77 0.90 0.86 3.01 0.14 94.64%
DPS 0.59 0.00 0.00 0.00 0.28 0.25 0.00 -
NAPS 0.5051 0.1572 0.1504 0.1448 0.1325 0.0589 0.0292 54.94%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.76 0.225 0.255 0.395 0.58 0.205 0.245 -
P/RPS 3.81 1.79 3.18 5.68 10.88 2.14 4.22 -1.55%
P/EPS 7.04 391.72 18.46 24.45 37.42 1.67 42.98 -24.26%
EY 14.20 0.26 5.42 4.09 2.67 59.71 2.33 32.00%
DY 0.79 0.00 0.00 0.00 0.86 4.88 0.00 -
P/NAPS 1.49 0.87 0.94 1.52 2.42 0.85 2.04 -4.71%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 25/02/21 22/08/19 06/08/18 22/08/17 16/08/16 27/08/15 -
Price 1.14 0.715 0.255 0.40 0.525 0.225 0.215 -
P/RPS 5.71 5.70 3.18 5.75 9.84 2.35 3.70 6.89%
P/EPS 10.56 1,244.79 18.46 24.76 33.87 1.84 37.72 -17.76%
EY 9.47 0.08 5.42 4.04 2.95 54.40 2.65 21.60%
DY 0.53 0.00 0.00 0.00 0.95 4.44 0.00 -
P/NAPS 2.24 2.75 0.94 1.54 2.19 0.94 1.79 3.50%

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