[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -32.25%
YoY- -108.89%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 65,675 45,443 20,539 144,594 74,734 41,174 15,258 164.37%
PBT 10,881 7,088 2,192 114 107 2,348 1,444 283.88%
Tax -2,815 -1,075 0 -3,280 -2,229 -929 -677 158.35%
NP 8,066 6,013 2,192 -3,166 -2,122 1,419 767 379.31%
-
NP to SH 2,412 2,322 521 -7,779 -5,882 -1,198 -453 -
-
Tax Rate 25.87% 15.17% 0.00% 2,877.19% 2,083.18% 39.57% 46.88% -
Total Cost 57,609 39,430 18,347 147,760 76,856 39,755 14,491 150.74%
-
Net Worth 85,587 85,139 96,757 101,126 108,352 111,813 128,350 -23.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 23,337 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 85,587 85,139 96,757 101,126 108,352 111,813 128,350 -23.65%
NOSH 778,064 773,999 744,285 777,900 773,947 798,666 755,000 2.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.28% 13.23% 10.67% -2.19% -2.84% 3.45% 5.03% -
ROE 2.82% 2.73% 0.54% -7.69% -5.43% -1.07% -0.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.44 5.87 2.76 18.59 9.66 5.16 2.02 159.18%
EPS 0.31 0.30 0.07 -1.00 -0.76 -0.15 -0.06 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.13 0.13 0.14 0.14 0.17 -25.16%
Adjusted Per Share Value based on latest NOSH - 790,416
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.89 1.31 0.59 4.16 2.15 1.19 0.44 164.01%
EPS 0.07 0.07 0.02 -0.22 -0.17 -0.03 -0.01 -
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.0247 0.0245 0.0279 0.0291 0.0312 0.0322 0.037 -23.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.275 0.285 0.28 0.30 0.28 0.32 0.34 -
P/RPS 3.26 4.85 10.15 1.61 2.90 6.21 16.82 -66.47%
P/EPS 88.71 95.00 400.00 -30.00 -36.84 -213.33 -566.67 -
EY 1.13 1.05 0.25 -3.33 -2.71 -0.47 -0.18 -
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.59 2.15 2.31 2.00 2.29 2.00 16.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 12/07/13 23/05/13 28/02/13 28/11/12 15/08/12 23/05/12 -
Price 0.26 0.29 0.355 0.27 0.30 0.31 0.31 -
P/RPS 3.08 4.94 12.86 1.45 3.11 6.01 15.34 -65.67%
P/EPS 83.87 96.67 507.14 -27.00 -39.47 -206.67 -516.67 -
EY 1.19 1.03 0.20 -3.70 -2.53 -0.48 -0.19 -
DY 0.00 0.00 0.00 11.11 0.00 0.00 0.00 -
P/NAPS 2.36 2.64 2.73 2.08 2.14 2.21 1.82 18.89%

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