[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -96.18%
YoY- -75.88%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 95,550 67,636 44,605 21,990 86,802 60,856 39,188 80.86%
PBT 23,427 16,027 9,911 2,121 27,677 17,494 11,134 63.97%
Tax -7,602 -4,277 -2,881 -984 -9,908 -6,147 -3,081 82.29%
NP 15,825 11,750 7,030 1,137 17,769 11,347 8,053 56.69%
-
NP to SH 11,226 7,436 4,381 467 12,215 7,949 5,508 60.54%
-
Tax Rate 32.45% 26.69% 29.07% 46.39% 35.80% 35.14% 27.67% -
Total Cost 79,725 55,886 37,575 20,853 69,033 49,509 31,135 86.84%
-
Net Worth 100,646 92,949 92,231 85,616 85,041 84,892 77,577 18.89%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 100,646 92,949 92,231 85,616 85,041 84,892 77,577 18.89%
NOSH 774,206 774,583 768,596 778,333 773,101 771,747 775,774 -0.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.56% 17.37% 15.76% 5.17% 20.47% 18.65% 20.55% -
ROE 11.15% 8.00% 4.75% 0.55% 14.36% 9.36% 7.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.34 8.73 5.80 2.83 11.23 7.89 5.05 81.12%
EPS 1.45 0.96 0.57 0.06 1.58 1.03 0.71 60.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.11 0.11 0.11 0.10 19.05%
Adjusted Per Share Value based on latest NOSH - 778,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.75 1.95 1.28 0.63 2.50 1.75 1.13 80.63%
EPS 0.32 0.21 0.13 0.01 0.35 0.23 0.16 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0268 0.0266 0.0247 0.0245 0.0245 0.0223 19.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.25 0.245 0.245 0.30 0.255 0.355 0.305 -
P/RPS 2.03 2.81 4.22 10.62 2.27 4.50 6.04 -51.56%
P/EPS 17.24 25.52 42.98 500.00 16.14 34.47 42.96 -45.50%
EY 5.80 3.92 2.33 0.20 6.20 2.90 2.33 83.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.04 2.04 2.73 2.32 3.23 3.05 -26.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 20/08/14 -
Price 0.23 0.265 0.215 0.285 0.305 0.37 0.33 -
P/RPS 1.86 3.03 3.70 10.09 2.72 4.69 6.53 -56.60%
P/EPS 15.86 27.60 37.72 475.00 19.30 35.92 46.48 -51.07%
EY 6.30 3.62 2.65 0.21 5.18 2.78 2.15 104.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.21 1.79 2.59 2.77 3.36 3.30 -33.91%

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