[DNEX] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -32.1%
YoY- -22.67%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 99,746 101,724 124,109 125,825 127,462 100,728 153,479 -25.02%
PBT 3,520 14,196 30,490 35,065 41,748 32,040 -15,367 -
Tax -5,180 -6,696 -188 -9,322 -8,216 96 -15,320 -51.56%
NP -1,660 7,500 30,302 25,742 33,532 32,136 -30,687 -85.77%
-
NP to SH -6,844 3,484 23,625 18,708 27,554 27,580 -37,567 -67.96%
-
Tax Rate 147.16% 47.17% 0.62% 26.58% 19.68% -0.30% - -
Total Cost 101,406 94,224 93,807 100,082 93,930 68,592 184,166 -32.89%
-
Net Worth 116,659 150,445 139,806 131,782 131,578 123,955 116,186 0.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 116,659 150,445 139,806 131,782 131,578 123,955 116,186 0.27%
NOSH 777,727 791,818 776,701 775,193 773,988 774,719 774,577 0.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.66% 7.37% 24.42% 20.46% 26.31% 31.90% -19.99% -
ROE -5.87% 2.32% 16.90% 14.20% 20.94% 22.25% -32.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.83 12.85 15.98 16.23 16.47 13.00 19.81 -25.20%
EPS -0.88 0.44 3.05 2.41 3.56 3.56 -4.85 -68.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.18 0.17 0.17 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 846,666
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.87 2.93 3.57 3.62 3.67 2.90 4.42 -25.07%
EPS -0.20 0.10 0.68 0.54 0.79 0.79 -1.08 -67.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.0433 0.0403 0.038 0.0379 0.0357 0.0335 0.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.39 0.41 0.43 0.28 0.31 0.08 0.09 -
P/RPS 3.04 3.19 2.69 1.73 1.88 0.62 0.45 258.61%
P/EPS -44.32 93.18 14.14 11.60 8.71 2.25 -1.86 732.87%
EY -2.26 1.07 7.07 8.62 11.48 44.50 -53.89 -87.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.16 2.39 1.65 1.82 0.50 0.60 166.51%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 17/05/10 23/02/10 12/11/09 13/08/09 15/05/09 18/02/09 -
Price 0.44 0.37 0.42 0.47 0.28 0.21 0.12 -
P/RPS 3.43 2.88 2.63 2.90 1.70 1.62 0.61 217.21%
P/EPS -50.00 84.09 13.81 19.48 7.87 5.90 -2.47 646.86%
EY -2.00 1.19 7.24 5.13 12.71 16.95 -40.42 -86.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.95 2.33 2.76 1.65 1.31 0.80 138.16%

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