[DNEX] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 249.25%
YoY- -45.4%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 67,776 65,592 87,693 87,706 99,746 101,724 124,109 -33.26%
PBT 6,368 -2,272 20,998 22,026 3,520 14,196 30,490 -64.89%
Tax -2,552 -5,040 -7,333 -5,905 -5,180 -6,696 -188 471.77%
NP 3,816 -7,312 13,665 16,121 -1,660 7,500 30,302 -74.97%
-
NP to SH -798 -11,736 8,189 10,214 -6,844 3,484 23,625 -
-
Tax Rate 40.08% - 34.92% 26.81% 147.16% 47.17% 0.62% -
Total Cost 63,960 72,904 74,028 71,585 101,406 94,224 93,807 -22.58%
-
Net Worth 303,239 362,889 332,195 216,674 116,659 150,445 139,806 67.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 303,239 362,889 332,195 216,674 116,659 150,445 139,806 67.79%
NOSH 797,999 772,105 772,547 773,838 777,727 791,818 776,701 1.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.63% -11.15% 15.58% 18.38% -1.66% 7.37% 24.42% -
ROE -0.26% -3.23% 2.47% 4.71% -5.87% 2.32% 16.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.49 8.50 11.35 11.33 12.83 12.85 15.98 -34.47%
EPS -0.10 -1.52 1.06 1.32 -0.88 0.44 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.47 0.43 0.28 0.15 0.19 0.18 64.79%
Adjusted Per Share Value based on latest NOSH - 775,034
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.95 1.89 2.53 2.53 2.87 2.93 3.57 -33.25%
EPS -0.02 -0.34 0.24 0.29 -0.20 0.10 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.1045 0.0957 0.0624 0.0336 0.0433 0.0403 67.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.45 0.50 0.45 0.40 0.39 0.41 0.43 -
P/RPS 5.30 5.89 3.96 3.53 3.04 3.19 2.69 57.35%
P/EPS -450.00 -32.89 42.45 30.30 -44.32 93.18 14.14 -
EY -0.22 -3.04 2.36 3.30 -2.26 1.07 7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.06 1.05 1.43 2.60 2.16 2.39 -37.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 20/05/11 23/02/11 15/11/10 18/08/10 17/05/10 23/02/10 -
Price 0.24 0.49 0.49 0.52 0.44 0.37 0.42 -
P/RPS 2.83 5.77 4.32 4.59 3.43 2.88 2.63 5.02%
P/EPS -240.00 -32.24 46.23 39.39 -50.00 84.09 13.81 -
EY -0.42 -3.10 2.16 2.54 -2.00 1.19 7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.04 1.14 1.86 2.93 1.95 2.33 -58.28%

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