[DNEX] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.27%
YoY- 190.41%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 71,708 110,251 123,854 220,527 545,395 344,013 171,839 -13.54%
PBT 22,422 11,376 -14,768 69,236 -48,017 -178,047 -447,050 -
Tax -6,019 1,330 -12,533 288 -16,227 -1,205 97 -
NP 16,403 12,706 -27,301 69,524 -64,244 -179,252 -446,953 -
-
NP to SH 11,212 6,426 -33,411 62,983 -69,665 -184,088 -449,571 -
-
Tax Rate 26.84% -11.69% - -0.42% - - - -
Total Cost 55,305 97,545 151,155 151,003 609,639 523,265 618,792 -33.12%
-
Net Worth 291,909 117,081 131,453 165,129 95,737 171,264 356,794 -3.28%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 291,909 117,081 131,453 165,129 95,737 171,264 356,794 -3.28%
NOSH 768,181 780,545 773,258 786,333 736,444 778,473 775,640 -0.16%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 22.87% 11.52% -22.04% 31.53% -11.78% -52.11% -260.10% -
ROE 3.84% 5.49% -25.42% 38.14% -72.77% -107.49% -126.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.33 14.12 16.02 28.04 74.06 44.19 22.15 -13.41%
EPS 1.46 0.82 -4.32 8.01 -9.46 -23.65 -57.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.15 0.17 0.21 0.13 0.22 0.46 -3.13%
Adjusted Per Share Value based on latest NOSH - 786,333
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.07 3.18 3.57 6.35 15.71 9.91 4.95 -13.51%
EPS 0.32 0.19 -0.96 1.81 -2.01 -5.30 -12.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0841 0.0337 0.0379 0.0476 0.0276 0.0493 0.1028 -3.28%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.45 0.39 0.31 0.19 0.70 0.65 0.38 -
P/RPS 4.82 2.76 1.94 0.68 0.95 1.47 1.72 18.72%
P/EPS 30.83 47.37 -7.17 2.37 -7.40 -2.75 -0.66 -
EY 3.24 2.11 -13.94 42.16 -13.51 -36.38 -152.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.60 1.82 0.90 5.38 2.95 0.83 6.03%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 18/08/10 13/08/09 26/08/08 22/08/07 22/08/06 25/08/05 -
Price 0.24 0.44 0.28 0.19 0.65 0.62 0.41 -
P/RPS 2.57 3.12 1.75 0.68 0.88 1.40 1.85 5.62%
P/EPS 16.44 53.45 -6.48 2.37 -6.87 -2.62 -0.71 -
EY 6.08 1.87 -15.43 42.16 -14.55 -38.14 -141.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.93 1.65 0.90 5.00 2.82 0.89 -5.59%

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