[DNEX] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 489.99%
YoY- 291.2%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 378,316 403,829 201,990 128,825 60,935 268,114 204,012 50.88%
PBT 46,661 135,009 107,030 118,425 -26,827 25,756 -92,900 -
Tax -13,356 -11,628 -4,542 179 -3,585 -5,880 -7,274 49.89%
NP 33,305 123,381 102,488 118,604 -30,412 19,876 -100,174 -
-
NP to SH 33,305 123,381 102,488 118,604 -30,412 19,876 -100,174 -
-
Tax Rate 28.62% 8.61% 4.24% -0.15% - 22.83% - -
Total Cost 345,011 280,448 99,502 10,221 91,347 248,238 304,186 8.74%
-
Net Worth 828,752 767,369 748,087 775,774 623,075 653,661 484,405 42.99%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 828,752 767,369 748,087 775,774 623,075 653,661 484,405 42.99%
NOSH 774,534 752,323 748,087 745,937 741,756 734,451 745,238 2.60%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.80% 30.55% 50.74% 92.07% -49.91% 7.41% -49.10% -
ROE 4.02% 16.08% 13.70% 15.29% -4.88% 3.04% -20.68% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.84 53.68 27.00 17.27 8.21 36.51 27.38 47.03%
EPS 4.30 16.40 13.70 15.90 -4.10 2.70 -13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.00 1.04 0.84 0.89 0.65 39.37%
Adjusted Per Share Value based on latest NOSH - 745,080
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.90 11.63 5.82 3.71 1.76 7.72 5.88 50.84%
EPS 0.96 3.55 2.95 3.42 -0.88 0.57 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2387 0.221 0.2155 0.2234 0.1795 0.1883 0.1395 43.01%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.94 0.95 0.95 1.10 0.83 0.63 0.86 -
P/RPS 1.92 1.77 3.52 6.37 10.10 1.73 3.14 -27.93%
P/EPS 21.86 5.79 6.93 6.92 -20.24 23.28 -6.40 -
EY 4.57 17.26 14.42 14.45 -4.94 4.30 -15.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.95 1.06 0.99 0.71 1.32 -23.66%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 19/11/03 28/08/03 29/05/03 28/02/03 29/11/02 -
Price 0.74 1.07 0.94 1.16 1.00 0.81 0.68 -
P/RPS 1.52 1.99 3.48 6.72 12.17 2.22 2.48 -27.82%
P/EPS 17.21 6.52 6.86 7.30 -24.39 29.93 -5.06 -
EY 5.81 15.33 14.57 13.71 -4.10 3.34 -19.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.05 0.94 1.12 1.19 0.91 1.05 -24.39%

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