[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -307.05%
YoY- -202.09%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 94,369 63,731 25,182 153,479 120,592 90,917 53,962 45.10%
PBT 26,299 20,874 8,010 -15,367 26,205 20,515 20,037 19.85%
Tax -6,992 -4,108 24 -15,320 -2,421 -6,943 -6,376 6.33%
NP 19,307 16,766 8,034 -30,687 23,784 13,572 13,661 25.91%
-
NP to SH 14,031 13,777 6,895 -37,567 18,144 9,808 12,167 9.95%
-
Tax Rate 26.59% 19.68% -0.30% - 9.24% 33.84% 31.82% -
Total Cost 75,062 46,965 17,148 184,166 96,808 77,345 40,301 51.32%
-
Net Worth 131,782 131,578 123,955 116,186 170,584 158,436 170,492 -15.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 131,782 131,578 123,955 116,186 170,584 158,436 170,492 -15.76%
NOSH 775,193 773,988 774,719 774,577 775,384 754,461 774,968 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.46% 26.31% 31.90% -19.99% 19.72% 14.93% 25.32% -
ROE 10.65% 10.47% 5.56% -32.33% 10.64% 6.19% 7.14% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.17 8.23 3.25 19.81 15.55 12.05 6.96 45.09%
EPS 1.81 1.78 0.89 -4.85 2.34 1.30 1.57 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.15 0.22 0.21 0.22 -15.77%
Adjusted Per Share Value based on latest NOSH - 774,840
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.72 1.84 0.73 4.42 3.47 2.62 1.55 45.43%
EPS 0.40 0.40 0.20 -1.08 0.52 0.28 0.35 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0379 0.0357 0.0335 0.0491 0.0456 0.0491 -15.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.28 0.31 0.08 0.09 0.14 0.19 0.38 -
P/RPS 2.30 3.76 2.46 0.45 0.90 1.58 5.46 -43.77%
P/EPS 15.47 17.42 8.99 -1.86 5.98 14.62 24.20 -25.77%
EY 6.46 5.74 11.13 -53.89 16.71 6.84 4.13 34.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.82 0.50 0.60 0.64 0.90 1.73 -3.10%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 13/08/09 15/05/09 18/02/09 24/11/08 26/08/08 23/05/08 -
Price 0.47 0.28 0.21 0.12 0.11 0.19 0.18 -
P/RPS 3.86 3.40 6.46 0.61 0.71 1.58 2.59 30.44%
P/EPS 25.97 15.73 23.60 -2.47 4.70 14.62 11.46 72.44%
EY 3.85 6.36 4.24 -40.42 21.27 6.84 8.72 -41.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.65 1.31 0.80 0.50 0.90 0.82 124.42%

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