[DNEX] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 51.64%
YoY- 856.0%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 457,229 243,638 175,381 721,210 261,619 283,233 992,056 -12.10%
PBT -70,950 -190,800 -428,744 208,497 25,908 -89,428 1,061,883 -
Tax -1,521 -12,781 5,231 -21,399 -6,337 25,451 90,107 -
NP -72,471 -203,581 -423,513 187,098 19,571 -63,977 1,151,990 -
-
NP to SH -77,828 -208,079 -424,994 187,098 19,571 -93,668 1,006,889 -
-
Tax Rate - - - 10.26% 24.46% - -8.49% -
Total Cost 529,700 447,219 598,894 534,112 242,048 347,210 -159,934 -
-
Net Worth 104,989 201,971 391,393 828,752 623,075 552,671 582,110 -24.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 104,989 201,971 391,393 828,752 623,075 552,671 582,110 -24.82%
NOSH 749,923 776,813 767,437 774,534 741,756 746,853 746,295 0.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -15.85% -83.56% -241.48% 25.94% 7.48% -22.59% 116.12% -
ROE -74.13% -103.02% -108.58% 22.58% 3.14% -16.95% 172.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 60.97 31.36 22.85 93.12 35.27 37.92 132.93 -12.17%
EPS -10.38 -26.79 -55.38 24.16 2.64 -12.54 134.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.26 0.51 1.07 0.84 0.74 0.78 -24.88%
Adjusted Per Share Value based on latest NOSH - 774,534
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.03 6.94 5.00 20.55 7.46 8.07 28.27 -12.10%
EPS -2.22 -5.93 -12.11 5.33 0.56 -2.67 28.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0576 0.1115 0.2362 0.1776 0.1575 0.1659 -24.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.82 0.44 0.41 0.94 0.83 1.43 1.49 -
P/RPS 1.34 1.40 1.79 1.01 2.35 3.77 1.12 3.03%
P/EPS -7.90 -1.64 -0.74 3.89 31.46 -11.40 1.10 -
EY -12.66 -60.88 -135.07 25.70 3.18 -8.77 90.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 1.69 0.80 0.88 0.99 1.93 1.91 20.53%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 19/05/06 20/05/05 28/05/04 29/05/03 30/05/02 24/05/01 -
Price 0.64 0.69 0.29 0.74 1.00 1.53 1.44 -
P/RPS 1.05 2.20 1.27 0.79 2.84 4.03 1.08 -0.46%
P/EPS -6.17 -2.58 -0.52 3.06 37.90 -12.20 1.07 -
EY -16.22 -38.82 -190.96 32.64 2.64 -8.20 93.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 2.65 0.57 0.69 1.19 2.07 1.85 16.25%

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