[DNEX] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -30.75%
YoY- 141.01%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 78,376 74,384 85,800 87,566 90,886 82,156 144,594 -33.59%
PBT 22,268 18,496 3,904 14,508 14,176 8,768 114 3299.22%
Tax -6,162 -5,528 -3,925 -3,753 -2,150 0 -3,280 52.42%
NP 16,106 12,968 -21 10,754 12,026 8,768 -3,166 -
-
NP to SH 11,016 7,744 -5,971 3,216 4,644 2,084 -7,779 -
-
Tax Rate 27.67% 29.89% 100.54% 25.87% 15.17% 0.00% 2,877.19% -
Total Cost 62,270 61,416 85,821 76,812 78,860 73,388 147,760 -43.87%
-
Net Worth 77,577 77,440 77,545 85,587 85,139 96,757 101,126 -16.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 23,337 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 77,577 77,440 77,545 85,587 85,139 96,757 101,126 -16.24%
NOSH 775,774 774,400 775,454 778,064 773,999 744,285 777,900 -0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.55% 17.43% -0.02% 12.28% 13.23% 10.67% -2.19% -
ROE 14.20% 10.00% -7.70% 3.76% 5.45% 2.15% -7.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.10 9.61 11.06 11.25 11.74 11.04 18.59 -33.49%
EPS 1.42 1.00 -0.77 0.41 0.60 0.28 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.13 0.13 -16.08%
Adjusted Per Share Value based on latest NOSH - 900,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.26 2.14 2.47 2.52 2.62 2.37 4.16 -33.49%
EPS 0.32 0.22 -0.17 0.09 0.13 0.06 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.0223 0.0223 0.0223 0.0247 0.0245 0.0279 0.0291 -16.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.305 0.24 0.255 0.275 0.285 0.28 0.30 -
P/RPS 3.02 2.50 2.30 2.44 2.43 2.54 1.61 52.27%
P/EPS 21.48 24.00 -33.12 66.53 47.50 100.00 -30.00 -
EY 4.66 4.17 -3.02 1.50 2.11 1.00 -3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 3.05 2.40 2.55 2.50 2.59 2.15 2.31 20.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 14/05/14 25/02/14 26/11/13 12/07/13 23/05/13 28/02/13 -
Price 0.33 0.305 0.265 0.26 0.29 0.355 0.27 -
P/RPS 3.27 3.18 2.40 2.31 2.47 3.22 1.45 72.22%
P/EPS 23.24 30.50 -34.42 62.90 48.33 126.79 -27.00 -
EY 4.30 3.28 -2.91 1.59 2.07 0.79 -3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 3.30 3.05 2.65 2.36 2.64 2.73 2.08 36.14%

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