[DNEX] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -58.25%
YoY- -88.33%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 249,808 438,480 444,077 574,641 794,284 1,513,264 403,829 -27.42%
PBT 115,186 -92,180 -359,038 33,201 60,838 186,644 135,009 -10.05%
Tax -236,630 -128 -8,093 -17,254 -22,638 -53,424 -11,628 646.74%
NP -121,444 -92,308 -367,131 15,946 38,200 133,220 123,381 -
-
NP to SH -126,680 -98,232 -367,131 15,946 38,200 133,220 123,381 -
-
Tax Rate 205.43% - - 51.97% 37.21% 28.62% 8.61% -
Total Cost 371,252 530,788 811,208 558,694 756,084 1,380,044 280,448 20.58%
-
Net Worth 355,321 391,393 405,465 777,399 802,199 828,752 767,369 -40.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 355,321 391,393 405,465 777,399 802,199 828,752 767,369 -40.17%
NOSH 772,439 767,437 737,210 747,499 764,000 774,534 752,323 1.77%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -48.61% -21.05% -82.67% 2.78% 4.81% 8.80% 30.55% -
ROE -35.65% -25.10% -90.55% 2.05% 4.76% 16.07% 16.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.34 57.14 60.24 76.88 103.96 195.38 53.68 -28.68%
EPS -16.40 -12.80 -49.80 2.13 5.00 17.20 16.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.55 1.04 1.05 1.07 1.02 -41.22%
Adjusted Per Share Value based on latest NOSH - 793,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.20 12.63 12.79 16.55 22.88 43.59 11.63 -27.38%
EPS -3.65 -2.83 -10.57 0.46 1.10 3.84 3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1127 0.1168 0.2239 0.2311 0.2387 0.221 -40.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.41 0.71 0.73 0.70 0.94 0.95 -
P/RPS 1.18 0.72 1.18 0.95 0.67 0.48 1.77 -23.70%
P/EPS -2.32 -3.20 -1.43 34.22 14.00 5.47 5.79 -
EY -43.16 -31.22 -70.14 2.92 7.14 18.30 17.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 1.29 0.70 0.67 0.88 0.93 -7.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 28/02/05 26/11/04 24/08/04 28/05/04 27/02/04 -
Price 0.41 0.29 0.51 0.75 0.69 0.74 1.07 -
P/RPS 1.27 0.51 0.85 0.98 0.66 0.38 1.99 -25.89%
P/EPS -2.50 -2.27 -1.02 35.16 13.80 4.30 6.52 -
EY -40.00 -44.14 -97.65 2.84 7.25 23.24 15.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.57 0.93 0.72 0.66 0.69 1.05 -10.44%

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