[DNEX] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -31.66%
YoY- 2612.22%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 49,502 36,836 23,031 21,668 20,232 33,560 15,442 21.40%
PBT 18,782 8,546 6,116 6,360 3,793 -2,241 92,384 -23.29%
Tax -3,076 -1,786 -1,396 -3,066 -1,740 -1,300 -1,763 9.71%
NP 15,706 6,760 4,720 3,294 2,053 -3,541 90,621 -25.31%
-
NP to SH 14,913 8,251 3,055 2,441 90 -4,684 89,703 -25.82%
-
Tax Rate 16.38% 20.90% 22.83% 48.21% 45.87% - 1.91% -
Total Cost 33,796 30,076 18,311 18,374 18,179 37,101 -75,179 -
-
Net Worth 438,617 298,743 94,000 86,616 99,000 109,293 155,061 18.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 438,617 298,743 94,000 86,616 99,000 109,293 155,061 18.90%
NOSH 1,754,470 1,422,586 783,333 787,419 900,000 780,666 775,306 14.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 31.73% 18.35% 20.49% 15.20% 10.15% -10.55% 586.85% -
ROE 3.40% 2.76% 3.25% 2.82% 0.09% -4.29% 57.85% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.82 2.59 2.94 2.75 2.25 4.30 1.99 5.97%
EPS 0.85 0.58 0.39 0.31 0.01 -0.60 11.57 -35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.12 0.11 0.11 0.14 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 787,419
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.41 1.05 0.66 0.62 0.58 0.96 0.44 21.39%
EPS 0.43 0.24 0.09 0.07 0.00 -0.13 2.56 -25.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.0851 0.0268 0.0247 0.0282 0.0311 0.0442 18.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.48 0.30 0.245 0.355 0.275 0.28 0.22 -
P/RPS 17.01 11.59 8.33 12.90 12.23 6.51 11.05 7.44%
P/EPS 56.47 51.72 62.82 114.52 2,750.00 -46.67 1.90 75.90%
EY 1.77 1.93 1.59 0.87 0.04 -2.14 52.59 -43.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.43 2.04 3.23 2.50 2.00 1.10 9.71%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 22/11/11 -
Price 0.415 0.255 0.265 0.37 0.26 0.30 0.25 -
P/RPS 14.71 9.85 9.01 13.45 11.57 6.98 12.55 2.67%
P/EPS 48.82 43.97 67.95 119.35 2,600.00 -50.00 2.16 68.06%
EY 2.05 2.27 1.47 0.84 0.04 -2.00 46.28 -40.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.21 2.21 3.36 2.36 2.14 1.25 4.83%

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