[DNEX] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 80.16%
YoY- 86.97%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 124,109 151,040 547,864 422,125 173,933 444,077 403,829 -17.83%
PBT 30,490 -15,128 48,827 -29,372 -254,390 -359,038 135,009 -21.94%
Tax -188 -15,368 -6,541 388 -7,177 -8,093 -11,628 -49.68%
NP 30,302 -30,496 42,286 -28,984 -261,567 -367,131 123,381 -20.84%
-
NP to SH 23,625 -37,380 36,798 -34,676 -266,040 -367,131 123,381 -24.06%
-
Tax Rate 0.62% - 13.40% - - - 8.61% -
Total Cost 93,807 181,536 505,578 451,109 435,500 811,208 280,448 -16.66%
-
Net Worth 144,720 116,226 155,197 118,288 162,124 406,432 789,291 -24.60%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 144,720 116,226 155,197 118,288 162,124 406,432 789,291 -24.60%
NOSH 803,999 774,840 775,987 788,592 772,019 738,968 773,814 0.63%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 24.42% -20.19% 7.72% -6.87% -150.38% -82.67% 30.55% -
ROE 16.32% -32.16% 23.71% -29.31% -164.10% -90.33% 15.63% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.44 19.49 70.60 53.53 22.53 60.09 52.19 -18.35%
EPS 2.94 -4.82 4.74 -4.40 -34.46 -49.68 15.94 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.15 0.20 0.15 0.21 0.55 1.02 -25.08%
Adjusted Per Share Value based on latest NOSH - 788,592
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.57 4.35 15.78 12.16 5.01 12.79 11.63 -17.85%
EPS 0.68 -1.08 1.06 -1.00 -7.66 -10.57 3.55 -24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0335 0.0447 0.0341 0.0467 0.1171 0.2273 -24.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.43 0.09 0.57 0.63 0.28 0.71 0.95 -
P/RPS 2.79 0.46 0.81 1.18 1.24 1.18 1.82 7.37%
P/EPS 14.63 -1.87 12.02 -14.33 -0.81 -1.43 5.96 16.12%
EY 6.83 -53.60 8.32 -6.98 -123.07 -69.97 16.78 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.60 2.85 4.20 1.33 1.29 0.93 17.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 18/02/09 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.42 0.12 0.43 0.88 0.31 0.51 1.07 -
P/RPS 2.72 0.62 0.61 1.64 1.38 0.85 2.05 4.82%
P/EPS 14.29 -2.49 9.07 -20.01 -0.90 -1.03 6.71 13.41%
EY 7.00 -40.20 11.03 -5.00 -111.16 -97.41 14.90 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.80 2.15 5.87 1.48 0.93 1.05 14.19%

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