[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 118.35%
YoY- -43.33%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 124,109 94,369 63,731 25,182 153,479 120,592 90,917 22.98%
PBT 30,490 26,299 20,874 8,010 -15,367 26,205 20,515 30.13%
Tax -188 -6,992 -4,108 24 -15,320 -2,421 -6,943 -90.92%
NP 30,302 19,307 16,766 8,034 -30,687 23,784 13,572 70.57%
-
NP to SH 23,625 14,031 13,777 6,895 -37,567 18,144 9,808 79.40%
-
Tax Rate 0.62% 26.59% 19.68% -0.30% - 9.24% 33.84% -
Total Cost 93,807 75,062 46,965 17,148 184,166 96,808 77,345 13.68%
-
Net Worth 139,806 131,782 131,578 123,955 116,186 170,584 158,436 -7.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 139,806 131,782 131,578 123,955 116,186 170,584 158,436 -7.98%
NOSH 776,701 775,193 773,988 774,719 774,577 775,384 754,461 1.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.42% 20.46% 26.31% 31.90% -19.99% 19.72% 14.93% -
ROE 16.90% 10.65% 10.47% 5.56% -32.33% 10.64% 6.19% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.98 12.17 8.23 3.25 19.81 15.55 12.05 20.64%
EPS 3.05 1.81 1.78 0.89 -4.85 2.34 1.30 76.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.22 0.21 -9.74%
Adjusted Per Share Value based on latest NOSH - 774,719
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.57 2.72 1.84 0.73 4.42 3.47 2.62 22.83%
EPS 0.68 0.40 0.40 0.20 -1.08 0.52 0.28 80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.038 0.0379 0.0357 0.0335 0.0491 0.0456 -7.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.28 0.31 0.08 0.09 0.14 0.19 -
P/RPS 2.69 2.30 3.76 2.46 0.45 0.90 1.58 42.44%
P/EPS 14.14 15.47 17.42 8.99 -1.86 5.98 14.62 -2.19%
EY 7.07 6.46 5.74 11.13 -53.89 16.71 6.84 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.65 1.82 0.50 0.60 0.64 0.90 91.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 12/11/09 13/08/09 15/05/09 18/02/09 24/11/08 26/08/08 -
Price 0.42 0.47 0.28 0.21 0.12 0.11 0.19 -
P/RPS 2.63 3.86 3.40 6.46 0.61 0.71 1.58 40.32%
P/EPS 13.81 25.97 15.73 23.60 -2.47 4.70 14.62 -3.71%
EY 7.24 3.85 6.36 4.24 -40.42 21.27 6.84 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.76 1.65 1.31 0.80 0.50 0.90 88.21%

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