[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 50.97%
YoY- -8.1%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 111,149 74,313 26,892 95,550 67,636 44,605 21,990 193.65%
PBT 106,349 97,803 6,272 23,427 16,027 9,911 2,121 1250.09%
Tax -5,133 -3,347 -1,592 -7,602 -4,277 -2,881 -984 199.87%
NP 101,216 94,456 4,680 15,825 11,750 7,030 1,137 1877.46%
-
NP to SH 103,124 94,873 5,373 11,226 7,436 4,381 467 3517.64%
-
Tax Rate 4.83% 3.42% 25.38% 32.45% 26.69% 29.07% 46.39% -
Total Cost 9,933 -20,143 22,212 79,725 55,886 37,575 20,853 -38.92%
-
Net Worth 207,433 186,025 109,017 100,646 92,949 92,231 85,616 80.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 9,877 7,751 7,786 - - - - -
Div Payout % 9.58% 8.17% 144.93% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 207,433 186,025 109,017 100,646 92,949 92,231 85,616 80.10%
NOSH 987,777 775,106 778,695 774,206 774,583 768,596 778,333 17.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 91.06% 127.11% 17.40% 16.56% 17.37% 15.76% 5.17% -
ROE 49.71% 51.00% 4.93% 11.15% 8.00% 4.75% 0.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.25 9.59 3.45 12.34 8.73 5.80 2.83 150.31%
EPS 10.44 12.24 0.69 1.45 0.96 0.57 0.06 2987.58%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.24 0.14 0.13 0.12 0.12 0.11 53.71%
Adjusted Per Share Value based on latest NOSH - 773,469
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.20 2.14 0.77 2.75 1.95 1.28 0.63 194.61%
EPS 2.97 2.73 0.15 0.32 0.21 0.13 0.01 4305.55%
DPS 0.28 0.22 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0536 0.0314 0.029 0.0268 0.0266 0.0247 79.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.30 0.205 0.225 0.25 0.245 0.245 0.30 -
P/RPS 2.67 2.14 6.52 2.03 2.81 4.22 10.62 -60.06%
P/EPS 2.87 1.67 32.61 17.24 25.52 42.98 500.00 -96.76%
EY 34.80 59.71 3.07 5.80 3.92 2.33 0.20 2987.58%
DY 3.33 4.88 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.85 1.61 1.92 2.04 2.04 2.73 -34.94%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 16/08/16 16/05/16 26/02/16 23/11/15 27/08/15 15/05/15 -
Price 0.255 0.225 0.24 0.23 0.265 0.215 0.285 -
P/RPS 2.27 2.35 6.95 1.86 3.03 3.70 10.09 -62.90%
P/EPS 2.44 1.84 34.78 15.86 27.60 37.72 475.00 -96.99%
EY 40.94 54.40 2.88 6.30 3.62 2.65 0.21 3230.02%
DY 3.92 4.44 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.94 1.71 1.77 2.21 1.79 2.59 -39.70%

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