[DNEX] YoY Quarter Result on 31-Mar-2020

Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 265.73%
YoY- -47.83%
Quarter Report
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
Revenue 330,530 419,576 430,294 63,650 87,340 55.77%
PBT 71,999 81,134 140,821 7,359 7,058 116.72%
Tax -37,523 -12,884 122,223 -1,482 -6,750 77.05%
NP 34,476 68,250 263,044 5,877 308 381.24%
-
NP to SH 31,883 41,722 160,590 6,225 -3,756 -
-
Tax Rate 52.12% 15.88% -86.79% 20.14% 95.64% -
Total Cost 296,054 351,326 167,250 57,773 87,032 50.33%
-
Net Worth 1,925,362 1,956,922 1,862,077 492,265 474,676 59.41%
Dividend
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
Net Worth 1,925,362 1,956,922 1,862,077 492,265 474,676 59.41%
NOSH 3,156,331 3,156,331 3,156,254 1,758,090 1,758,090 21.51%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
NP Margin 10.43% 16.27% 61.13% 9.23% 0.35% -
ROE 1.66% 2.13% 8.62% 1.26% -0.79% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
RPS 10.47 13.29 13.63 3.62 4.97 28.16%
EPS 1.01 1.32 5.09 0.35 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.59 0.28 0.27 31.18%
Adjusted Per Share Value based on latest NOSH - 1,758,090
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
RPS 10.47 13.29 13.63 2.02 2.77 55.70%
EPS 1.01 1.32 5.09 0.20 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.5899 0.156 0.1504 59.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/20 31/12/19 -
Price 0.51 0.765 0.79 0.11 0.265 -
P/RPS 4.87 5.75 5.79 3.04 5.33 -2.96%
P/EPS 50.49 57.87 15.53 31.07 -124.04 -
EY 1.98 1.73 6.44 3.22 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.23 1.34 0.39 0.98 -5.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/20 31/12/19 CAGR
Date 20/02/23 25/11/22 29/08/22 02/06/20 25/02/20 -
Price 0.62 0.57 0.85 0.20 0.235 -
P/RPS 5.92 4.29 6.23 5.52 4.73 7.75%
P/EPS 61.38 43.12 16.70 56.48 -110.00 -
EY 1.63 2.32 5.99 1.77 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 1.44 0.71 0.87 5.44%

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