[DNEX] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -96.18%
YoY- -75.88%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 71,107 43,825 26,892 21,990 18,596 20,539 15,258 29.22%
PBT 30,175 16,143 6,272 2,121 4,624 2,192 1,444 65.92%
Tax -1,488 -1,140 -1,592 -984 -1,382 0 -677 14.01%
NP 28,687 15,003 4,680 1,137 3,242 2,192 767 82.82%
-
NP to SH 16,235 15,080 5,373 467 1,936 521 -453 -
-
Tax Rate 4.93% 7.06% 25.38% 46.39% 29.89% 0.00% 46.88% -
Total Cost 42,420 28,822 22,212 20,853 15,354 18,347 14,491 19.59%
-
Net Worth 436,817 415,999 109,017 85,616 77,440 96,757 128,350 22.63%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 7,786 - - - - -
Div Payout % - - 144.93% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 436,817 415,999 109,017 85,616 77,440 96,757 128,350 22.63%
NOSH 1,757,339 1,733,333 778,695 778,333 774,400 744,285 755,000 15.11%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 40.34% 34.23% 17.40% 5.17% 17.43% 10.67% 5.03% -
ROE 3.72% 3.63% 4.93% 0.55% 2.50% 0.54% -0.35% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.07 2.53 3.45 2.83 2.40 2.76 2.02 12.37%
EPS 0.93 0.87 0.69 0.06 0.25 0.07 -0.06 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.14 0.11 0.10 0.13 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 778,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.03 1.25 0.77 0.63 0.53 0.59 0.43 29.50%
EPS 0.46 0.43 0.15 0.01 0.06 0.01 -0.01 -
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1245 0.1186 0.0311 0.0244 0.0221 0.0276 0.0366 22.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.40 0.395 0.225 0.30 0.24 0.28 0.34 -
P/RPS 9.83 15.62 6.52 10.62 9.99 10.15 16.82 -8.55%
P/EPS 43.05 45.40 32.61 500.00 96.00 400.00 -566.67 -
EY 2.32 2.20 3.07 0.20 1.04 0.25 -0.18 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.65 1.61 2.73 2.40 2.15 2.00 -3.64%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 16/05/16 15/05/15 14/05/14 23/05/13 23/05/12 -
Price 0.375 0.59 0.24 0.285 0.305 0.355 0.31 -
P/RPS 9.21 23.34 6.95 10.09 12.70 12.86 15.34 -8.14%
P/EPS 40.36 67.82 34.78 475.00 122.00 507.14 -516.67 -
EY 2.48 1.47 2.88 0.21 0.82 0.20 -0.19 -
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.46 1.71 2.59 3.05 2.73 1.82 -3.17%

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