[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 107.83%
YoY- -96.35%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 270,867 330,503 284,604 239,520 176,192 125,693 63,650 162.37%
PBT 298,943 77,406 -3,946 -4,254 -23,215 -23,395 7,359 1079.05%
Tax 2,543 -8,773 -7,399 -4,824 1,775 2,845 -1,482 -
NP 301,486 68,633 -11,345 -9,078 -21,440 -20,550 5,877 1277.31%
-
NP to SH 293,564 119,976 3,248 1,096 -14,004 -17,855 6,225 1202.23%
-
Tax Rate -0.85% 11.33% - - - - 20.14% -
Total Cost -30,619 261,870 295,949 248,598 197,632 146,243 57,773 -
-
Net Worth 1,465,978 923,793 613,515 496,103 457,103 457,103 492,265 106.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,465,978 923,793 613,515 496,103 457,103 457,103 492,265 106.85%
NOSH 3,090,706 2,517,406 2,218,058 1,908,090 1,758,090 1,758,090 1,758,090 45.61%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 111.30% 20.77% -3.99% -3.79% -12.17% -16.35% 9.23% -
ROE 20.03% 12.99% 0.53% 0.22% -3.06% -3.91% 1.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.05 13.95 12.99 12.55 10.02 7.15 3.62 84.09%
EPS 9.81 6.24 0.15 0.06 -0.80 -1.01 0.35 820.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.39 0.28 0.26 0.26 0.26 0.28 45.17%
Adjusted Per Share Value based on latest NOSH - 1,908,090
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.80 9.52 8.20 6.90 5.07 3.62 1.83 162.65%
EPS 8.46 3.46 0.09 0.03 -0.40 -0.51 0.18 1199.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4222 0.2661 0.1767 0.1429 0.1317 0.1317 0.1418 106.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.78 0.705 0.91 0.225 0.175 0.18 0.11 -
P/RPS 8.62 5.05 7.01 1.79 1.75 2.52 3.04 100.20%
P/EPS 7.95 13.92 613.89 391.72 -21.97 -17.72 31.07 -59.66%
EY 12.58 7.18 0.16 0.26 -4.55 -5.64 3.22 147.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.81 3.25 0.87 0.67 0.69 0.39 154.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/09/21 25/05/21 25/02/21 26/11/20 26/08/20 02/06/20 -
Price 0.815 0.81 0.735 0.715 0.22 0.24 0.20 -
P/RPS 9.00 5.81 5.66 5.70 2.20 3.36 5.52 38.48%
P/EPS 8.31 15.99 495.84 1,244.79 -27.62 -23.63 56.48 -72.09%
EY 12.04 6.25 0.20 0.08 -3.62 -4.23 1.77 258.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.08 2.63 2.75 0.85 0.92 0.71 76.06%

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