[DNEX] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

22-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -144.28%

YoY- 61.86%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	38,549	36,955	203,825	115,659	15,284	18,826	67,890	-8.99%
YoY %	4.31%	-81.87%	76.23%	656.73%	-18.81%	-72.27%	-	-
Horiz. %	56.78%	54.43%	300.23%	170.36%	22.51%	27.73%	100.00%	-
PBT	12,864	477	1,138	-21,795	-34,548	-16,242	145,252	-33.21%
YoY %	2,596.86%	-58.08%	105.22%	36.91%	-112.71%	-111.18%	-	-
Horiz. %	8.86%	0.33%	0.78%	-15.00%	-23.78%	-11.18%	100.00%	-
Tax	-4,132	-567	-6,227	8,479	-3,097	2,037	3,764	-
YoY %	-628.75%	90.89%	-173.44%	373.78%	-252.04%	-45.88%	-	-
Horiz. %	-109.78%	-15.06%	-165.44%	225.27%	-82.28%	54.12%	100.00%	-
NP	8,732	-90	-5,089	-13,316	-37,645	-14,205	149,016	-37.65%
YoY %	9,802.22%	98.23%	61.78%	64.63%	-165.01%	-109.53%	-	-
Horiz. %	5.86%	-0.06%	-3.42%	-8.94%	-25.26%	-9.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,882	-2,359	-6,628	-14,791	-38,782	-14,205	149,016	-40.07%
YoY %	391.73%	64.41%	55.19%	61.86%	-173.02%	-109.53%	-	-
Horiz. %	4.62%	-1.58%	-4.45%	-9.93%	-26.03%	-9.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.12%	118.87%	547.19%	-	-	-	-2.59%	-
YoY %	-72.98%	-78.28%	0.00%	-	-	-	-	-
Horiz. %	-1,240.15%	-4,589.58%	-21,127.03%	-	-	-	100.00%	-
Total Cost	29,817	37,045	208,914	128,975	52,929	33,031	-81,126	-
YoY %	-19.51%	-82.27%	61.98%	143.68%	60.24%	140.72%	-	-
Horiz. %	-36.75%	-45.66%	-257.52%	-158.98%	-65.24%	-40.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,453	165,129	95,737	171,264	356,794	828,624	774,883	-25.57%
YoY %	-20.39%	72.48%	-44.10%	-52.00%	-56.94%	6.94%	-	-
Horiz. %	16.96%	21.31%	12.36%	22.10%	46.04%	106.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	131,453	165,129	95,737	171,264	356,794	828,624	774,883	-25.57%
YoY %	-20.39%	72.48%	-44.10%	-52.00%	-56.94%	6.94%	-	-
Horiz. %	16.96%	21.31%	12.36%	22.10%	46.04%	106.94%	100.00%	-
NOSH	773,258	786,333	736,444	778,473	775,640	789,166	745,080	0.62%
YoY %	-1.66%	6.77%	-5.40%	0.37%	-1.71%	5.92%	-	-
Horiz. %	103.78%	105.54%	98.84%	104.48%	104.10%	105.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	22.65%	-0.24%	-2.50%	-11.51%	-246.30%	-75.45%	219.50%	-
YoY %	9,537.50%	90.40%	78.28%	95.33%	-226.44%	-134.37%	-	-
Horiz. %	10.32%	-0.11%	-1.14%	-5.24%	-112.21%	-34.37%	100.00%	-
ROE	5.24%	-1.43%	-6.92%	-8.64%	-10.87%	-1.71%	19.23%	-
YoY %	466.43%	79.34%	19.91%	20.52%	-535.67%	-108.89%	-	-
Horiz. %	27.25%	-7.44%	-35.99%	-44.93%	-56.53%	-8.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	4.99	4.70	27.68	14.86	1.97	2.39	9.11	-9.53%
YoY %	6.17%	-83.02%	86.27%	654.31%	-17.57%	-73.77%	-	-
Horiz. %	54.77%	51.59%	303.84%	163.12%	21.62%	26.23%	100.00%	-
EPS	0.89	-0.30	-0.90	-1.90	-5.00	-1.80	20.00	-40.44%
YoY %	396.67%	66.67%	52.63%	62.00%	-177.78%	-109.00%	-	-
Horiz. %	4.45%	-1.50%	-4.50%	-9.50%	-25.00%	-9.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.17	0.21	0.13	0.22	0.46	1.05	1.04	-26.03%
YoY %	-19.05%	61.54%	-40.91%	-52.17%	-56.19%	0.96%	-	-
Horiz. %	16.35%	20.19%	12.50%	21.15%	44.23%	100.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 778,473
RPS	1.11	1.06	5.87	3.33	0.44	0.54	1.96	-9.03%
YoY %	4.72%	-81.94%	76.28%	656.82%	-18.52%	-72.45%	-	-
Horiz. %	56.63%	54.08%	299.49%	169.90%	22.45%	27.55%	100.00%	-
EPS	0.20	-0.07	-0.19	-0.43	-1.12	-0.41	4.29	-39.97%
YoY %	385.71%	63.16%	55.81%	61.61%	-173.17%	-109.56%	-	-
Horiz. %	4.66%	-1.63%	-4.43%	-10.02%	-26.11%	-9.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0379	0.0476	0.0276	0.0493	0.1028	0.2387	0.2232	-25.56%
YoY %	-20.38%	72.46%	-44.02%	-52.04%	-56.93%	6.94%	-	-
Horiz. %	16.98%	21.33%	12.37%	22.09%	46.06%	106.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.31	0.19	0.70	0.65	0.38	0.70	1.10	-
P/RPS	6.22	4.04	2.53	4.37	19.28	29.34	12.07	-10.45%
YoY %	53.96%	59.68%	-42.11%	-77.33%	-34.29%	143.08%	-	-
Horiz. %	51.53%	33.47%	20.96%	36.21%	159.73%	243.08%	100.00%	-
P/EPS	34.83	-63.33	-77.78	-34.21	-7.60	-38.89	5.50	35.98%
YoY %	155.00%	18.58%	-127.36%	-350.13%	80.46%	-807.09%	-	-
Horiz. %	633.27%	-1,151.45%	-1,414.18%	-622.00%	-138.18%	-707.09%	100.00%	-
EY	2.87	-1.58	-1.29	-2.92	-13.16	-2.57	18.18	-26.46%
YoY %	281.65%	-22.48%	55.82%	77.81%	-412.06%	-114.14%	-	-
Horiz. %	15.79%	-8.69%	-7.10%	-16.06%	-72.39%	-14.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.82	0.90	5.38	2.95	0.83	0.67	1.06	9.41%
YoY %	102.22%	-83.27%	82.37%	255.42%	23.88%	-36.79%	-	-
Horiz. %	171.70%	84.91%	507.55%	278.30%	78.30%	63.21%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	13/08/09	26/08/08	22/08/07	22/08/06	25/08/05	24/08/04	28/08/03	-
Price	0.28	0.19	0.65	0.62	0.41	0.69	1.16	-
P/RPS	5.62	4.04	2.35	4.17	20.81	28.92	12.73	-12.72%
YoY %	39.11%	71.91%	-43.65%	-79.96%	-28.04%	127.18%	-	-
Horiz. %	44.15%	31.74%	18.46%	32.76%	163.47%	227.18%	100.00%	-
P/EPS	31.46	-63.33	-72.22	-32.63	-8.20	-38.33	5.80	32.51%
YoY %	149.68%	12.31%	-121.33%	-297.93%	78.61%	-760.86%	-	-
Horiz. %	542.41%	-1,091.90%	-1,245.17%	-562.59%	-141.38%	-660.86%	100.00%	-
EY	3.18	-1.58	-1.38	-3.06	-12.20	-2.61	17.24	-24.53%
YoY %	301.27%	-14.49%	54.90%	74.92%	-367.43%	-115.14%	-	-
Horiz. %	18.45%	-9.16%	-8.00%	-17.75%	-70.77%	-15.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.65	0.90	5.00	2.82	0.89	0.66	1.12	6.66%
YoY %	83.33%	-82.00%	77.30%	216.85%	34.85%	-41.07%	-	-
Horiz. %	147.32%	80.36%	446.43%	251.79%	79.46%	58.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos