[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.39%
YoY- 520.75%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 430,981 397,142 378,316 403,829 201,990 128,825 60,935 267.15%
PBT 24,901 30,419 46,661 135,009 107,030 118,425 -26,827 -
Tax -12,941 -11,319 -13,356 -11,628 -4,542 179 -3,585 134.76%
NP 11,960 19,100 33,305 123,381 102,488 118,604 -30,412 -
-
NP to SH 11,960 19,100 33,305 123,381 102,488 118,604 -30,412 -
-
Tax Rate 51.97% 37.21% 28.62% 8.61% 4.24% -0.15% - -
Total Cost 419,021 378,042 345,011 280,448 99,502 10,221 91,347 175.31%
-
Net Worth 777,399 802,199 828,752 767,369 748,087 775,774 623,075 15.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 777,399 802,199 828,752 767,369 748,087 775,774 623,075 15.84%
NOSH 747,499 764,000 774,534 752,323 748,087 745,937 741,756 0.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.78% 4.81% 8.80% 30.55% 50.74% 92.07% -49.91% -
ROE 1.54% 2.38% 4.02% 16.08% 13.70% 15.29% -4.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 57.66 51.98 48.84 53.68 27.00 17.27 8.21 265.43%
EPS 1.60 2.50 4.30 16.40 13.70 15.90 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.07 1.02 1.00 1.04 0.84 15.25%
Adjusted Per Share Value based on latest NOSH - 773,814
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.41 11.44 10.90 11.63 5.82 3.71 1.76 266.40%
EPS 0.34 0.55 0.96 3.55 2.95 3.42 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.2311 0.2387 0.221 0.2155 0.2234 0.1795 15.82%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.73 0.70 0.94 0.95 0.95 1.10 0.83 -
P/RPS 1.27 1.35 1.92 1.77 3.52 6.37 10.10 -74.80%
P/EPS 45.63 28.00 21.86 5.79 6.93 6.92 -20.24 -
EY 2.19 3.57 4.57 17.26 14.42 14.45 -4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.88 0.93 0.95 1.06 0.99 -20.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 28/05/04 27/02/04 19/11/03 28/08/03 29/05/03 -
Price 0.75 0.69 0.74 1.07 0.94 1.16 1.00 -
P/RPS 1.30 1.33 1.52 1.99 3.48 6.72 12.17 -77.39%
P/EPS 46.87 27.60 17.21 6.52 6.86 7.30 -24.39 -
EY 2.13 3.62 5.81 15.33 14.57 13.71 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.69 1.05 0.94 1.12 1.19 -28.39%

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