[DNEX] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 91.45%
YoY- 1050.54%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 178,455 148,198 148,626 107,568 95,550 90,181 89,210 58.42%
PBT 134,766 141,798 195,606 25,088 23,427 21,369 19,822 256.80%
Tax -14,553 -6,844 -6,694 -6,368 -7,602 -5,702 -5,762 84.94%
NP 120,213 134,954 188,912 18,720 15,825 15,666 14,060 315.41%
-
NP to SH 121,730 137,498 189,746 21,492 11,226 9,914 8,762 473.32%
-
Tax Rate 10.80% 4.83% 3.42% 25.38% 32.45% 26.68% 29.07% -
Total Cost 58,242 13,244 -40,286 88,848 79,725 74,514 75,150 -15.56%
-
Net Worth 256,078 207,433 186,025 109,017 100,646 92,949 92,231 96.93%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,819 13,170 15,502 31,147 - - - -
Div Payout % 4.78% 9.58% 8.17% 144.93% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 256,078 207,433 186,025 109,017 100,646 92,949 92,231 96.93%
NOSH 1,163,994 987,777 775,106 778,695 774,206 774,583 768,596 31.71%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 67.36% 91.06% 127.11% 17.40% 16.56% 17.37% 15.76% -
ROE 47.54% 66.29% 102.00% 19.71% 11.15% 10.67% 9.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.33 15.00 19.17 13.81 12.34 11.64 11.61 20.25%
EPS 10.45 13.92 24.48 2.76 1.45 1.28 1.14 335.06%
DPS 0.50 1.33 2.00 4.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.24 0.14 0.13 0.12 0.12 49.51%
Adjusted Per Share Value based on latest NOSH - 778,695
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.14 4.27 4.28 3.10 2.75 2.60 2.57 58.40%
EPS 3.51 3.96 5.47 0.62 0.32 0.29 0.25 477.34%
DPS 0.17 0.38 0.45 0.90 0.00 0.00 0.00 -
NAPS 0.0738 0.0597 0.0536 0.0314 0.029 0.0268 0.0266 96.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.255 0.30 0.205 0.225 0.25 0.245 0.245 -
P/RPS 1.66 2.00 1.07 1.63 2.03 2.10 2.11 -14.71%
P/EPS 2.44 2.16 0.84 8.15 17.24 19.14 21.49 -76.39%
EY 41.01 46.40 119.41 12.27 5.80 5.22 4.65 324.05%
DY 1.96 4.44 9.76 17.78 0.00 0.00 0.00 -
P/NAPS 1.16 1.43 0.85 1.61 1.92 2.04 2.04 -31.24%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 24/11/16 16/08/16 16/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.375 0.255 0.225 0.24 0.23 0.265 0.215 -
P/RPS 2.45 1.70 1.17 1.74 1.86 2.28 1.85 20.49%
P/EPS 3.59 1.83 0.92 8.70 15.86 20.70 18.86 -66.74%
EY 27.89 54.59 108.80 11.50 6.30 4.83 5.30 201.02%
DY 1.33 5.23 8.89 16.67 0.00 0.00 0.00 -
P/NAPS 1.70 1.21 0.94 1.71 1.77 2.21 1.79 -3.36%

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