[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -347.55%
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 60,856 39,188 18,596 85,800 65,675 45,443 20,539 106.15%
PBT 17,494 11,134 4,624 3,904 10,881 7,088 2,192 298.85%
Tax -6,147 -3,081 -1,382 -3,925 -2,815 -1,075 0 -
NP 11,347 8,053 3,242 -21 8,066 6,013 2,192 198.94%
-
NP to SH 7,949 5,508 1,936 -5,971 2,412 2,322 521 514.13%
-
Tax Rate 35.14% 27.67% 29.89% 100.54% 25.87% 15.17% 0.00% -
Total Cost 49,509 31,135 15,354 85,821 57,609 39,430 18,347 93.70%
-
Net Worth 84,892 77,577 77,440 77,545 85,587 85,139 96,757 -8.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 84,892 77,577 77,440 77,545 85,587 85,139 96,757 -8.34%
NOSH 771,747 775,774 774,400 775,454 778,064 773,999 744,285 2.44%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.65% 20.55% 17.43% -0.02% 12.28% 13.23% 10.67% -
ROE 9.36% 7.10% 2.50% -7.70% 2.82% 2.73% 0.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.89 5.05 2.40 11.06 8.44 5.87 2.76 101.29%
EPS 1.03 0.71 0.25 -0.77 0.31 0.30 0.07 499.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.11 0.11 0.13 -10.53%
Adjusted Per Share Value based on latest NOSH - 776,203
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.75 1.13 0.54 2.47 1.89 1.31 0.59 106.30%
EPS 0.23 0.16 0.06 -0.17 0.07 0.07 0.02 408.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0223 0.0223 0.0223 0.0247 0.0245 0.0279 -8.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.355 0.305 0.24 0.255 0.275 0.285 0.28 -
P/RPS 4.50 6.04 9.99 2.30 3.26 4.85 10.15 -41.82%
P/EPS 34.47 42.96 96.00 -33.12 88.71 95.00 400.00 -80.46%
EY 2.90 2.33 1.04 -3.02 1.13 1.05 0.25 411.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.05 2.40 2.55 2.50 2.59 2.15 31.14%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 20/08/14 14/05/14 25/02/14 26/11/13 12/07/13 23/05/13 -
Price 0.37 0.33 0.305 0.265 0.26 0.29 0.355 -
P/RPS 4.69 6.53 12.70 2.40 3.08 4.94 12.86 -48.92%
P/EPS 35.92 46.48 122.00 -34.42 83.87 96.67 507.14 -82.85%
EY 2.78 2.15 0.82 -2.91 1.19 1.03 0.20 477.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.30 3.05 2.65 2.36 2.64 2.73 14.83%

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