[DNEX] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -12.03%
YoY- 335.86%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 231,220 195,388 100,452 90,196 83,857 149,875 64,200 23.79%
PBT 80,623 144,637 27,578 25,174 6,336 862 97,921 -3.18%
Tax -11,748 -14,101 -8,210 -9,510 -5,307 -2,603 -4,200 18.69%
NP 68,875 130,536 19,368 15,664 1,029 -1,741 93,721 -5.00%
-
NP to SH 57,754 131,437 16,132 10,746 -4,556 -6,805 89,971 -7.11%
-
Tax Rate 14.57% 9.75% 29.77% 37.78% 83.76% 301.97% 4.29% -
Total Cost 162,345 64,852 81,084 74,532 82,828 151,616 -29,521 -
-
Net Worth 436,817 415,999 109,017 85,616 77,440 96,757 128,350 22.63%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 8,771 - 7,786 - - 23,712 39,434 -22.15%
Div Payout % 15.19% - 48.27% - - 0.00% 43.83% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 436,817 415,999 109,017 85,616 77,440 96,757 128,350 22.63%
NOSH 1,757,339 1,733,333 778,695 778,333 774,400 744,285 755,000 15.11%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 29.79% 66.81% 19.28% 17.37% 1.23% -1.16% 145.98% -
ROE 13.22% 31.60% 14.80% 12.55% -5.88% -7.03% 70.10% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.23 11.27 12.90 11.59 10.83 20.14 8.50 7.64%
EPS 3.31 7.58 2.07 1.38 -0.59 -0.91 11.92 -19.22%
DPS 0.50 0.00 1.00 0.00 0.00 3.19 5.22 -32.34%
NAPS 0.25 0.24 0.14 0.11 0.10 0.13 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 778,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.33 6.19 3.18 2.86 2.66 4.75 2.03 23.84%
EPS 1.83 4.16 0.51 0.34 -0.14 -0.22 2.85 -7.11%
DPS 0.28 0.00 0.25 0.00 0.00 0.75 1.25 -22.06%
NAPS 0.1384 0.1318 0.0345 0.0271 0.0245 0.0307 0.0407 22.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.40 0.395 0.225 0.30 0.24 0.28 0.34 -
P/RPS 3.02 3.50 1.74 2.59 2.22 1.39 4.00 -4.57%
P/EPS 12.10 5.21 10.86 21.73 -40.79 -30.62 2.85 27.23%
EY 8.26 19.20 9.21 4.60 -2.45 -3.27 35.05 -21.39%
DY 1.25 0.00 4.44 0.00 0.00 11.38 15.36 -34.15%
P/NAPS 1.60 1.65 1.61 2.73 2.40 2.15 2.00 -3.64%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 16/05/16 15/05/15 14/05/14 23/05/13 23/05/12 -
Price 0.375 0.59 0.24 0.285 0.305 0.355 0.31 -
P/RPS 2.83 5.23 1.86 2.46 2.82 1.76 3.65 -4.15%
P/EPS 11.35 7.78 11.58 20.64 -51.84 -38.83 2.60 27.82%
EY 8.81 12.85 8.63 4.84 -1.93 -2.58 38.44 -21.76%
DY 1.33 0.00 4.17 0.00 0.00 8.97 16.85 -34.49%
P/NAPS 1.50 2.46 1.71 2.59 3.05 2.73 1.82 -3.17%

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