[DNEX] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 69.73%
YoY- -6.45%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 74,313 26,892 95,550 67,636 44,605 21,990 86,802 -9.84%
PBT 97,803 6,272 23,427 16,027 9,911 2,121 27,677 132.17%
Tax -3,347 -1,592 -7,602 -4,277 -2,881 -984 -9,908 -51.52%
NP 94,456 4,680 15,825 11,750 7,030 1,137 17,769 204.89%
-
NP to SH 94,873 5,373 11,226 7,436 4,381 467 12,215 292.68%
-
Tax Rate 3.42% 25.38% 32.45% 26.69% 29.07% 46.39% 35.80% -
Total Cost -20,143 22,212 79,725 55,886 37,575 20,853 69,033 -
-
Net Worth 186,025 109,017 100,646 92,949 92,231 85,616 85,041 68.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 7,751 7,786 - - - - - -
Div Payout % 8.17% 144.93% - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 186,025 109,017 100,646 92,949 92,231 85,616 85,041 68.59%
NOSH 775,106 778,695 774,206 774,583 768,596 778,333 773,101 0.17%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 127.11% 17.40% 16.56% 17.37% 15.76% 5.17% 20.47% -
ROE 51.00% 4.93% 11.15% 8.00% 4.75% 0.55% 14.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.59 3.45 12.34 8.73 5.80 2.83 11.23 -9.99%
EPS 12.24 0.69 1.45 0.96 0.57 0.06 1.58 292.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.14 0.13 0.12 0.12 0.11 0.11 68.30%
Adjusted Per Share Value based on latest NOSH - 783,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.14 0.77 2.75 1.95 1.28 0.63 2.50 -9.85%
EPS 2.73 0.15 0.32 0.21 0.13 0.01 0.35 293.79%
DPS 0.22 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0314 0.029 0.0268 0.0266 0.0247 0.0245 68.60%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.205 0.225 0.25 0.245 0.245 0.30 0.255 -
P/RPS 2.14 6.52 2.03 2.81 4.22 10.62 2.27 -3.85%
P/EPS 1.67 32.61 17.24 25.52 42.98 500.00 16.14 -77.99%
EY 59.71 3.07 5.80 3.92 2.33 0.20 6.20 353.28%
DY 4.88 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.61 1.92 2.04 2.04 2.73 2.32 -48.82%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 16/05/16 26/02/16 23/11/15 27/08/15 15/05/15 24/02/15 -
Price 0.225 0.24 0.23 0.265 0.215 0.285 0.305 -
P/RPS 2.35 6.95 1.86 3.03 3.70 10.09 2.72 -9.29%
P/EPS 1.84 34.78 15.86 27.60 37.72 475.00 19.30 -79.16%
EY 54.40 2.88 6.30 3.62 2.65 0.21 5.18 380.25%
DY 4.44 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.71 1.77 2.21 1.79 2.59 2.77 -51.38%

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