[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -52.14%
YoY- 1050.54%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 178,455 111,149 74,313 26,892 95,550 67,636 44,605 150.96%
PBT 134,766 106,349 97,803 6,272 23,427 16,027 9,911 465.20%
Tax -14,553 -5,133 -3,347 -1,592 -7,602 -4,277 -2,881 192.95%
NP 120,213 101,216 94,456 4,680 15,825 11,750 7,030 558.05%
-
NP to SH 121,730 103,124 94,873 5,373 11,226 7,436 4,381 808.18%
-
Tax Rate 10.80% 4.83% 3.42% 25.38% 32.45% 26.69% 29.07% -
Total Cost 58,242 9,933 -20,143 22,212 79,725 55,886 37,575 33.75%
-
Net Worth 256,078 207,433 186,025 109,017 100,646 92,949 92,231 96.93%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,819 9,877 7,751 7,786 - - - -
Div Payout % 4.78% 9.58% 8.17% 144.93% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 256,078 207,433 186,025 109,017 100,646 92,949 92,231 96.93%
NOSH 1,163,994 987,777 775,106 778,695 774,206 774,583 768,596 31.71%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 67.36% 91.06% 127.11% 17.40% 16.56% 17.37% 15.76% -
ROE 47.54% 49.71% 51.00% 4.93% 11.15% 8.00% 4.75% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.33 11.25 9.59 3.45 12.34 8.73 5.80 90.60%
EPS 10.45 10.44 12.24 0.69 1.45 0.96 0.57 589.18%
DPS 0.50 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.24 0.14 0.13 0.12 0.12 49.51%
Adjusted Per Share Value based on latest NOSH - 778,695
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.14 3.20 2.14 0.77 2.75 1.95 1.28 151.57%
EPS 3.51 2.97 2.73 0.15 0.32 0.21 0.13 791.05%
DPS 0.17 0.28 0.22 0.22 0.00 0.00 0.00 -
NAPS 0.0738 0.0597 0.0536 0.0314 0.029 0.0268 0.0266 96.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.255 0.30 0.205 0.225 0.25 0.245 0.245 -
P/RPS 1.66 2.67 2.14 6.52 2.03 2.81 4.22 -46.16%
P/EPS 2.44 2.87 1.67 32.61 17.24 25.52 42.98 -85.09%
EY 41.01 34.80 59.71 3.07 5.80 3.92 2.33 570.78%
DY 1.96 3.33 4.88 4.44 0.00 0.00 0.00 -
P/NAPS 1.16 1.43 0.85 1.61 1.92 2.04 2.04 -31.24%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 24/11/16 16/08/16 16/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.375 0.255 0.225 0.24 0.23 0.265 0.215 -
P/RPS 2.45 2.27 2.35 6.95 1.86 3.03 3.70 -23.93%
P/EPS 3.59 2.44 1.84 34.78 15.86 27.60 37.72 -79.00%
EY 27.89 40.94 54.40 2.88 6.30 3.62 2.65 376.83%
DY 1.33 3.92 4.44 4.17 0.00 0.00 0.00 -
P/NAPS 1.70 1.21 0.94 1.71 1.77 2.21 1.79 -3.36%

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