[DNEX] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 838.12%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 26,892 95,550 67,636 44,605 21,990 86,802 60,856 -41.95%
PBT 6,272 23,427 16,027 9,911 2,121 27,677 17,494 -49.50%
Tax -1,592 -7,602 -4,277 -2,881 -984 -9,908 -6,147 -59.33%
NP 4,680 15,825 11,750 7,030 1,137 17,769 11,347 -44.56%
-
NP to SH 5,373 11,226 7,436 4,381 467 12,215 7,949 -22.96%
-
Tax Rate 25.38% 32.45% 26.69% 29.07% 46.39% 35.80% 35.14% -
Total Cost 22,212 79,725 55,886 37,575 20,853 69,033 49,509 -41.36%
-
Net Worth 109,017 100,646 92,949 92,231 85,616 85,041 84,892 18.12%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,786 - - - - - - -
Div Payout % 144.93% - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 109,017 100,646 92,949 92,231 85,616 85,041 84,892 18.12%
NOSH 778,695 774,206 774,583 768,596 778,333 773,101 771,747 0.59%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 17.40% 16.56% 17.37% 15.76% 5.17% 20.47% 18.65% -
ROE 4.93% 11.15% 8.00% 4.75% 0.55% 14.36% 9.36% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.45 12.34 8.73 5.80 2.83 11.23 7.89 -42.36%
EPS 0.69 1.45 0.96 0.57 0.06 1.58 1.03 -23.42%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.12 0.11 0.11 0.11 17.42%
Adjusted Per Share Value based on latest NOSH - 782,800
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.77 2.75 1.95 1.28 0.63 2.50 1.75 -42.12%
EPS 0.15 0.32 0.21 0.13 0.01 0.35 0.23 -24.77%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0314 0.029 0.0268 0.0266 0.0247 0.0245 0.0245 17.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.225 0.25 0.245 0.245 0.30 0.255 0.355 -
P/RPS 6.52 2.03 2.81 4.22 10.62 2.27 4.50 28.01%
P/EPS 32.61 17.24 25.52 42.98 500.00 16.14 34.47 -3.62%
EY 3.07 5.80 3.92 2.33 0.20 6.20 2.90 3.86%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.92 2.04 2.04 2.73 2.32 3.23 -37.10%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 26/02/16 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 -
Price 0.24 0.23 0.265 0.215 0.285 0.305 0.37 -
P/RPS 6.95 1.86 3.03 3.70 10.09 2.72 4.69 29.94%
P/EPS 34.78 15.86 27.60 37.72 475.00 19.30 35.92 -2.12%
EY 2.88 6.30 3.62 2.65 0.21 5.18 2.78 2.38%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.77 2.21 1.79 2.59 2.77 3.36 -36.23%

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