[DNEX] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -13.59%
YoY- 202.31%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 397,142 378,316 403,829 201,990 128,825 60,935 268,114 29.97%
PBT 30,419 46,661 135,009 107,030 118,425 -26,827 25,756 11.74%
Tax -11,319 -13,356 -11,628 -4,542 179 -3,585 -5,880 54.80%
NP 19,100 33,305 123,381 102,488 118,604 -30,412 19,876 -2.62%
-
NP to SH 19,100 33,305 123,381 102,488 118,604 -30,412 19,876 -2.62%
-
Tax Rate 37.21% 28.62% 8.61% 4.24% -0.15% - 22.83% -
Total Cost 378,042 345,011 280,448 99,502 10,221 91,347 248,238 32.40%
-
Net Worth 802,199 828,752 767,369 748,087 775,774 623,075 653,661 14.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 802,199 828,752 767,369 748,087 775,774 623,075 653,661 14.64%
NOSH 764,000 774,534 752,323 748,087 745,937 741,756 734,451 2.66%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.81% 8.80% 30.55% 50.74% 92.07% -49.91% 7.41% -
ROE 2.38% 4.02% 16.08% 13.70% 15.29% -4.88% 3.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 51.98 48.84 53.68 27.00 17.27 8.21 36.51 26.58%
EPS 2.50 4.30 16.40 13.70 15.90 -4.10 2.70 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 1.02 1.00 1.04 0.84 0.89 11.66%
Adjusted Per Share Value based on latest NOSH - 767,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.44 10.90 11.63 5.82 3.71 1.76 7.72 30.00%
EPS 0.55 0.96 3.55 2.95 3.42 -0.88 0.57 -2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2311 0.2387 0.221 0.2155 0.2234 0.1795 0.1883 14.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.70 0.94 0.95 0.95 1.10 0.83 0.63 -
P/RPS 1.35 1.92 1.77 3.52 6.37 10.10 1.73 -15.25%
P/EPS 28.00 21.86 5.79 6.93 6.92 -20.24 23.28 13.10%
EY 3.57 4.57 17.26 14.42 14.45 -4.94 4.30 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.93 0.95 1.06 0.99 0.71 -3.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 28/05/04 27/02/04 19/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.69 0.74 1.07 0.94 1.16 1.00 0.81 -
P/RPS 1.33 1.52 1.99 3.48 6.72 12.17 2.22 -28.95%
P/EPS 27.60 17.21 6.52 6.86 7.30 -24.39 29.93 -5.26%
EY 3.62 5.81 15.33 14.57 13.71 -4.10 3.34 5.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 1.05 0.94 1.12 1.19 0.91 -19.29%

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