[DNEX] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 112.09%
YoY- 106.69%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 139,063 93,582 80,981 135,535 90,744 71,243 95,520 6.45%
PBT 113,749 26,210 10,517 10,888 448 100,046 20,711 32.79%
Tax -8,458 -8,038 -7,257 -3,866 -3,973 -5,943 2,375 -
NP 105,291 18,172 3,260 7,022 -3,525 94,103 23,086 28.74%
-
NP to SH 106,914 11,702 -434 515 -7,696 89,832 17,255 35.48%
-
Tax Rate 7.44% 30.67% 69.00% 35.51% 886.83% 5.94% -11.47% -
Total Cost 33,772 75,410 77,721 128,513 94,269 -22,860 72,434 -11.93%
-
Net Worth 298,743 94,000 86,616 99,000 109,293 155,061 217,009 5.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,786 - - 23,712 39,434 - - -
Div Payout % 7.28% - - 4,604.37% 0.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 298,743 94,000 86,616 99,000 109,293 155,061 217,009 5.46%
NOSH 1,422,586 783,333 787,419 900,000 780,666 775,306 775,034 10.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 75.71% 19.42% 4.03% 5.18% -3.88% 132.09% 24.17% -
ROE 35.79% 12.45% -0.50% 0.52% -7.04% 57.93% 7.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.78 11.95 10.28 15.06 11.62 9.19 12.32 -3.77%
EPS 7.52 1.49 -0.06 0.06 -0.99 11.59 2.23 22.43%
DPS 0.55 0.00 0.00 2.63 5.05 0.00 0.00 -
NAPS 0.21 0.12 0.11 0.11 0.14 0.20 0.28 -4.67%
Adjusted Per Share Value based on latest NOSH - 900,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.96 2.67 2.31 3.86 2.59 2.03 2.72 6.45%
EPS 3.05 0.33 -0.01 0.01 -0.22 2.56 0.49 35.59%
DPS 0.22 0.00 0.00 0.68 1.12 0.00 0.00 -
NAPS 0.0851 0.0268 0.0247 0.0282 0.0311 0.0442 0.0618 5.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.30 0.245 0.355 0.275 0.28 0.22 0.40 -
P/RPS 3.07 2.05 3.45 1.83 2.41 2.39 3.25 -0.94%
P/EPS 3.99 16.40 -644.09 480.58 -28.40 1.90 17.97 -22.16%
EY 25.05 6.10 -0.16 0.21 -3.52 52.67 5.57 28.44%
DY 1.82 0.00 0.00 9.58 18.04 0.00 0.00 -
P/NAPS 1.43 2.04 3.23 2.50 2.00 1.10 1.43 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 22/11/11 15/11/10 -
Price 0.255 0.265 0.37 0.26 0.30 0.25 0.52 -
P/RPS 2.61 2.22 3.60 1.73 2.58 2.72 4.22 -7.68%
P/EPS 3.39 17.74 -671.30 454.37 -30.43 2.16 23.36 -27.48%
EY 29.47 5.64 -0.15 0.22 -3.29 46.35 4.28 37.88%
DY 2.15 0.00 0.00 10.13 16.84 0.00 0.00 -
P/NAPS 1.21 2.21 3.36 2.36 2.14 1.25 1.86 -6.90%

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