[DNEX] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -227.32%
YoY- -106.59%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 90,886 82,156 144,594 99,645 82,348 61,032 65,340 24.63%
PBT 14,176 8,768 114 142 4,696 5,776 95,909 -72.07%
Tax -2,150 0 -3,280 -2,971 -1,858 -2,708 -4,783 -41.34%
NP 12,026 8,768 -3,166 -2,829 2,838 3,068 91,126 -74.11%
-
NP to SH 4,644 2,084 -7,779 -7,842 -2,396 -1,812 87,490 -85.90%
-
Tax Rate 15.17% 0.00% 2,877.19% 2,092.25% 39.57% 46.88% 4.99% -
Total Cost 78,860 73,388 147,760 102,474 79,510 57,964 -25,786 -
-
Net Worth 85,139 96,757 101,126 108,352 111,813 128,350 131,738 -25.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 23,337 - - - 38,746 -
Div Payout % - - 0.00% - - - 44.29% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,139 96,757 101,126 108,352 111,813 128,350 131,738 -25.26%
NOSH 773,999 744,285 777,900 773,947 798,666 755,000 774,933 -0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.23% 10.67% -2.19% -2.84% 3.45% 5.03% 139.46% -
ROE 5.45% 2.15% -7.69% -7.24% -2.14% -1.41% 66.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.74 11.04 18.59 12.87 10.31 8.08 8.43 24.73%
EPS 0.60 0.28 -1.00 -1.01 -0.30 -0.24 11.29 -85.88%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 0.11 0.13 0.13 0.14 0.14 0.17 0.17 -25.20%
Adjusted Per Share Value based on latest NOSH - 780,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.62 2.37 4.16 2.87 2.37 1.76 1.88 24.79%
EPS 0.13 0.06 -0.22 -0.23 -0.07 -0.05 2.52 -86.16%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 1.12 -
NAPS 0.0245 0.0279 0.0291 0.0312 0.0322 0.037 0.0379 -25.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.28 0.30 0.28 0.32 0.34 0.26 -
P/RPS 2.43 2.54 1.61 2.17 3.10 4.21 3.08 -14.62%
P/EPS 47.50 100.00 -30.00 -27.63 -106.67 -141.67 2.30 654.12%
EY 2.11 1.00 -3.33 -3.62 -0.94 -0.71 43.42 -86.70%
DY 0.00 0.00 10.00 0.00 0.00 0.00 19.23 -
P/NAPS 2.59 2.15 2.31 2.00 2.29 2.00 1.53 42.08%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 12/07/13 23/05/13 28/02/13 28/11/12 15/08/12 23/05/12 27/02/12 -
Price 0.29 0.355 0.27 0.30 0.31 0.31 0.35 -
P/RPS 2.47 3.22 1.45 2.33 3.01 3.83 4.15 -29.26%
P/EPS 48.33 126.79 -27.00 -29.61 -103.33 -129.17 3.10 525.12%
EY 2.07 0.79 -3.70 -3.38 -0.97 -0.77 32.26 -83.99%
DY 0.00 0.00 11.11 0.00 0.00 0.00 14.29 -
P/NAPS 2.64 2.73 2.08 2.14 2.21 1.82 2.06 18.00%

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