[DNEX] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 127.46%
YoY- 215.01%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 26,892 21,990 18,596 20,539 15,258 16,398 25,431 0.93%
PBT 6,272 2,121 4,624 2,192 1,444 -568 3,549 9.94%
Tax -1,592 -984 -1,382 0 -677 -1,260 -1,674 -0.83%
NP 4,680 1,137 3,242 2,192 767 -1,828 1,875 16.45%
-
NP to SH 5,373 467 1,936 521 -453 -2,934 871 35.38%
-
Tax Rate 25.38% 46.39% 29.89% 0.00% 46.88% - 47.17% -
Total Cost 22,212 20,853 15,354 18,347 14,491 18,226 23,556 -0.97%
-
Net Worth 109,017 85,616 77,440 96,757 128,350 362,889 150,445 -5.22%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,786 - - - - - - -
Div Payout % 144.93% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 109,017 85,616 77,440 96,757 128,350 362,889 150,445 -5.22%
NOSH 778,695 778,333 774,400 744,285 755,000 772,105 791,818 -0.27%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.40% 5.17% 17.43% 10.67% 5.03% -11.15% 7.37% -
ROE 4.93% 0.55% 2.50% 0.54% -0.35% -0.81% 0.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.45 2.83 2.40 2.76 2.02 2.12 3.21 1.20%
EPS 0.69 0.06 0.25 0.07 -0.06 -0.38 0.11 35.76%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.11 0.10 0.13 0.17 0.47 0.19 -4.95%
Adjusted Per Share Value based on latest NOSH - 744,285
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.85 0.70 0.59 0.65 0.48 0.52 0.81 0.80%
EPS 0.17 0.01 0.06 0.02 -0.01 -0.09 0.03 33.48%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0271 0.0245 0.0307 0.0407 0.115 0.0477 -5.25%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.225 0.30 0.24 0.28 0.34 0.50 0.41 -
P/RPS 6.52 10.62 9.99 10.15 16.82 23.54 12.77 -10.58%
P/EPS 32.61 500.00 96.00 400.00 -566.67 -131.58 372.73 -33.34%
EY 3.07 0.20 1.04 0.25 -0.18 -0.76 0.27 49.90%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.73 2.40 2.15 2.00 1.06 2.16 -4.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 15/05/15 14/05/14 23/05/13 23/05/12 20/05/11 17/05/10 -
Price 0.24 0.285 0.305 0.355 0.31 0.49 0.37 -
P/RPS 6.95 10.09 12.70 12.86 15.34 23.07 11.52 -8.07%
P/EPS 34.78 475.00 122.00 507.14 -516.67 -128.95 336.36 -31.46%
EY 2.88 0.21 0.82 0.20 -0.19 -0.78 0.30 45.73%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.59 3.05 2.73 1.82 1.04 1.95 -2.16%

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