[DNEX] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
12-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 37.41%
YoY- -104.91%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 125,258 92,219 79,545 148,863 72,626 71,708 110,251 2.14%
PBT 111,319 26,454 7,950 4,854 95,073 22,422 11,376 46.19%
Tax -8,068 -9,708 -5,931 -3,426 -4,436 -6,019 1,330 -
NP 103,251 16,746 2,019 1,428 90,637 16,403 12,706 41.74%
-
NP to SH 101,718 11,088 -2,785 -4,259 86,691 11,212 6,426 58.38%
-
Tax Rate 7.25% 36.70% 74.60% 70.58% 4.67% 26.84% -11.69% -
Total Cost 22,007 75,473 77,526 147,435 -18,011 55,305 97,545 -21.95%
-
Net Worth 186,135 93,935 77,652 86,134 104,299 291,909 117,081 8.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,786 - - 23,712 39,434 - - -
Div Payout % 7.66% - - 0.00% 45.49% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 186,135 93,935 77,652 86,134 104,299 291,909 117,081 8.02%
NOSH 775,563 782,800 776,521 783,043 744,999 768,181 780,545 -0.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 82.43% 18.16% 2.54% 0.96% 124.80% 22.87% 11.52% -
ROE 54.65% 11.80% -3.59% -4.94% 83.12% 3.84% 5.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.15 11.78 10.24 19.01 9.75 9.33 14.12 2.26%
EPS 13.12 1.42 -0.36 -0.54 11.64 1.46 0.82 58.67%
DPS 1.00 0.00 0.00 3.03 5.29 0.00 0.00 -
NAPS 0.24 0.12 0.10 0.11 0.14 0.38 0.15 8.14%
Adjusted Per Share Value based on latest NOSH - 783,043
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.57 2.63 2.27 4.24 2.07 2.04 3.14 2.16%
EPS 2.90 0.32 -0.08 -0.12 2.47 0.32 0.18 58.85%
DPS 0.22 0.00 0.00 0.68 1.12 0.00 0.00 -
NAPS 0.053 0.0268 0.0221 0.0245 0.0297 0.0832 0.0334 7.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.205 0.245 0.305 0.285 0.32 0.45 0.39 -
P/RPS 1.27 2.08 2.98 1.50 3.28 4.82 2.76 -12.12%
P/EPS 1.56 17.30 -85.04 -52.40 2.75 30.83 47.37 -43.35%
EY 63.98 5.78 -1.18 -1.91 36.36 3.24 2.11 76.49%
DY 4.88 0.00 0.00 10.63 16.54 0.00 0.00 -
P/NAPS 0.85 2.04 3.05 2.59 2.29 1.18 2.60 -16.98%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 27/08/15 20/08/14 12/07/13 15/08/12 24/08/11 18/08/10 -
Price 0.225 0.215 0.33 0.29 0.31 0.24 0.44 -
P/RPS 1.39 1.83 3.22 1.53 3.18 2.57 3.12 -12.59%
P/EPS 1.72 15.18 -92.01 -53.32 2.66 16.44 53.45 -43.57%
EY 58.29 6.59 -1.09 -1.88 37.54 6.08 1.87 77.30%
DY 4.44 0.00 0.00 10.44 17.08 0.00 0.00 -
P/NAPS 0.94 1.79 3.30 2.64 2.21 0.63 2.93 -17.24%

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