[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 68.38%
YoY- 162.89%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 65,780 49,873 25,431 124,109 94,369 63,731 25,182 89.56%
PBT 16,520 1,760 3,549 30,490 26,299 20,874 8,010 61.95%
Tax -4,429 -2,590 -1,674 -188 -6,992 -4,108 24 -
NP 12,091 -830 1,875 30,302 19,307 16,766 8,034 31.29%
-
NP to SH 7,661 -3,422 871 23,625 14,031 13,777 6,895 7.26%
-
Tax Rate 26.81% 147.16% 47.17% 0.62% 26.59% 19.68% -0.30% -
Total Cost 53,689 50,703 23,556 93,807 75,062 46,965 17,148 113.86%
-
Net Worth 216,674 116,659 150,445 139,806 131,782 131,578 123,955 45.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 216,674 116,659 150,445 139,806 131,782 131,578 123,955 45.05%
NOSH 773,838 777,727 791,818 776,701 775,193 773,988 774,719 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.38% -1.66% 7.37% 24.42% 20.46% 26.31% 31.90% -
ROE 3.54% -2.93% 0.58% 16.90% 10.65% 10.47% 5.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.50 6.41 3.21 15.98 12.17 8.23 3.25 89.71%
EPS 0.99 -0.44 0.11 3.05 1.81 1.78 0.89 7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.15 0.19 0.18 0.17 0.17 0.16 45.17%
Adjusted Per Share Value based on latest NOSH - 803,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.89 1.44 0.73 3.57 2.72 1.84 0.73 88.44%
EPS 0.22 -0.10 0.03 0.68 0.40 0.40 0.20 6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0624 0.0336 0.0433 0.0403 0.038 0.0379 0.0357 45.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.39 0.41 0.43 0.28 0.31 0.08 -
P/RPS 4.71 6.08 12.77 2.69 2.30 3.76 2.46 54.12%
P/EPS 40.40 -88.64 372.73 14.14 15.47 17.42 8.99 172.07%
EY 2.48 -1.13 0.27 7.07 6.46 5.74 11.13 -63.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.60 2.16 2.39 1.65 1.82 0.50 101.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 18/08/10 17/05/10 23/02/10 12/11/09 13/08/09 15/05/09 -
Price 0.52 0.44 0.37 0.42 0.47 0.28 0.21 -
P/RPS 6.12 6.86 11.52 2.63 3.86 3.40 6.46 -3.53%
P/EPS 52.53 -100.00 336.36 13.81 25.97 15.73 23.60 70.39%
EY 1.90 -1.00 0.30 7.24 3.85 6.36 4.24 -41.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.93 1.95 2.33 2.76 1.65 1.31 26.29%

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