[DNEX] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -164.46%
YoY- -200.25%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 20,539 144,594 74,734 41,174 15,258 65,340 49,330 -44.21%
PBT 2,192 114 107 2,348 1,444 95,909 95,568 -91.90%
Tax 0 -3,280 -2,229 -929 -677 -4,783 -3,039 -
NP 2,192 -3,166 -2,122 1,419 767 91,126 92,529 -91.73%
-
NP to SH 521 -7,779 -5,882 -1,198 -453 87,490 89,304 -96.74%
-
Tax Rate 0.00% 2,877.19% 2,083.18% 39.57% 46.88% 4.99% 3.18% -
Total Cost 18,347 147,760 76,856 39,755 14,491 -25,786 -43,199 -
-
Net Worth 96,757 101,126 108,352 111,813 128,350 131,738 155,041 -26.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 23,337 - - - 38,746 - -
Div Payout % - 0.00% - - - 44.29% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 96,757 101,126 108,352 111,813 128,350 131,738 155,041 -26.95%
NOSH 744,285 777,900 773,947 798,666 755,000 774,933 775,208 -2.67%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.67% -2.19% -2.84% 3.45% 5.03% 139.46% 187.57% -
ROE 0.54% -7.69% -5.43% -1.07% -0.35% 66.41% 57.60% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.76 18.59 9.66 5.16 2.02 8.43 6.36 -42.65%
EPS 0.07 -1.00 -0.76 -0.15 -0.06 11.29 11.52 -96.65%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.17 0.17 0.20 -24.94%
Adjusted Per Share Value based on latest NOSH - 744,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.59 4.16 2.15 1.19 0.44 1.88 1.42 -44.28%
EPS 0.02 -0.22 -0.17 -0.03 -0.01 2.52 2.57 -96.06%
DPS 0.00 0.67 0.00 0.00 0.00 1.12 0.00 -
NAPS 0.0279 0.0291 0.0312 0.0322 0.037 0.0379 0.0447 -26.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.28 0.30 0.28 0.32 0.34 0.26 0.22 -
P/RPS 10.15 1.61 2.90 6.21 16.82 3.08 3.46 104.79%
P/EPS 400.00 -30.00 -36.84 -213.33 -566.67 2.30 1.91 3415.11%
EY 0.25 -3.33 -2.71 -0.47 -0.18 43.42 52.36 -97.15%
DY 0.00 10.00 0.00 0.00 0.00 19.23 0.00 -
P/NAPS 2.15 2.31 2.00 2.29 2.00 1.53 1.10 56.26%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 28/11/12 15/08/12 23/05/12 27/02/12 22/11/11 -
Price 0.355 0.27 0.30 0.31 0.31 0.35 0.25 -
P/RPS 12.86 1.45 3.11 6.01 15.34 4.15 3.93 120.25%
P/EPS 507.14 -27.00 -39.47 -206.67 -516.67 3.10 2.17 3681.56%
EY 0.20 -3.70 -2.53 -0.48 -0.19 32.26 46.08 -97.33%
DY 0.00 11.11 0.00 0.00 0.00 14.29 0.00 -
P/NAPS 2.73 2.08 2.14 2.21 1.82 2.06 1.25 68.25%

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