[DNEX] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.97%
YoY- 209.51%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 444,077 574,641 794,284 1,513,264 403,829 269,320 257,650 43.51%
PBT -359,038 33,201 60,838 186,644 135,009 142,706 236,850 -
Tax -8,093 -17,254 -22,638 -53,424 -11,628 -6,056 358 -
NP -367,131 15,946 38,200 133,220 123,381 136,650 237,208 -
-
NP to SH -367,131 15,946 38,200 133,220 123,381 136,650 237,208 -
-
Tax Rate - 51.97% 37.21% 28.62% 8.61% 4.24% -0.15% -
Total Cost 811,208 558,694 756,084 1,380,044 280,448 132,669 20,442 1050.52%
-
Net Worth 405,465 777,399 802,199 828,752 767,369 748,087 775,774 -34.98%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 405,465 777,399 802,199 828,752 767,369 748,087 775,774 -34.98%
NOSH 737,210 747,499 764,000 774,534 752,323 748,087 745,937 -0.77%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -82.67% 2.78% 4.81% 8.80% 30.55% 50.74% 92.07% -
ROE -90.55% 2.05% 4.76% 16.07% 16.08% 18.27% 30.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.24 76.88 103.96 195.38 53.68 36.00 34.54 44.64%
EPS -49.80 2.13 5.00 17.20 16.40 18.27 31.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.04 1.05 1.07 1.02 1.00 1.04 -34.47%
Adjusted Per Share Value based on latest NOSH - 774,534
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.79 16.55 22.88 43.59 11.63 7.76 7.42 43.52%
EPS -10.57 0.46 1.10 3.84 3.55 3.94 6.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1168 0.2239 0.2311 0.2387 0.221 0.2155 0.2234 -34.97%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.71 0.73 0.70 0.94 0.95 0.95 1.10 -
P/RPS 1.18 0.95 0.67 0.48 1.77 2.64 3.18 -48.20%
P/EPS -1.43 34.22 14.00 5.47 5.79 5.20 3.46 -
EY -70.14 2.92 7.14 18.30 17.26 19.23 28.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.70 0.67 0.88 0.93 0.95 1.06 13.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 24/08/04 28/05/04 27/02/04 19/11/03 28/08/03 -
Price 0.51 0.75 0.69 0.74 1.07 0.94 1.16 -
P/RPS 0.85 0.98 0.66 0.38 1.99 2.61 3.36 -59.83%
P/EPS -1.02 35.16 13.80 4.30 6.52 5.15 3.65 -
EY -97.65 2.84 7.25 23.24 15.33 19.43 27.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.66 0.69 1.05 0.94 1.12 -11.60%

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