[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -87.61%
YoY- 180.66%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 203,938 142,435 92,933 43,825 178,455 111,149 74,313 95.65%
PBT 66,591 48,233 29,451 16,143 134,766 106,349 97,803 -22.55%
Tax -11,400 -5,860 -2,784 -1,140 -14,553 -5,133 -3,347 125.87%
NP 55,191 42,373 26,667 15,003 120,213 101,216 94,456 -30.03%
-
NP to SH 56,599 41,922 27,009 15,080 121,730 103,124 94,873 -29.06%
-
Tax Rate 17.12% 12.15% 9.45% 7.06% 10.80% 4.83% 3.42% -
Total Cost 148,747 100,062 66,266 28,822 58,242 9,933 -20,143 -
-
Net Worth 421,045 436,687 418,203 415,999 256,078 207,433 186,025 72.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,771 8,733 8,712 - 5,819 9,877 7,751 8.56%
Div Payout % 15.50% 20.83% 32.26% - 4.78% 9.58% 8.17% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 421,045 436,687 418,203 415,999 256,078 207,433 186,025 72.13%
NOSH 1,755,372 1,746,749 1,742,516 1,733,333 1,163,994 987,777 775,106 72.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.06% 29.75% 28.69% 34.23% 67.36% 91.06% 127.11% -
ROE 13.44% 9.60% 6.46% 3.63% 47.54% 49.71% 51.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.62 8.15 5.33 2.53 15.33 11.25 9.59 13.61%
EPS 3.24 2.40 1.55 0.87 10.45 10.44 12.24 -58.67%
DPS 0.50 0.50 0.50 0.00 0.50 1.00 1.00 -36.92%
NAPS 0.24 0.25 0.24 0.24 0.22 0.21 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 1,733,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.87 4.10 2.68 1.26 5.14 3.20 2.14 95.59%
EPS 1.63 1.21 0.78 0.43 3.51 2.97 2.73 -29.02%
DPS 0.25 0.25 0.25 0.00 0.17 0.28 0.22 8.87%
NAPS 0.1213 0.1258 0.1205 0.1198 0.0738 0.0597 0.0536 72.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.485 0.48 0.58 0.395 0.255 0.30 0.205 -
P/RPS 4.17 5.89 10.88 15.62 1.66 2.67 2.14 55.81%
P/EPS 15.03 20.00 37.42 45.40 2.44 2.87 1.67 330.94%
EY 6.65 5.00 2.67 2.20 41.01 34.80 59.71 -76.75%
DY 1.03 1.04 0.86 0.00 1.96 3.33 4.88 -64.44%
P/NAPS 2.02 1.92 2.42 1.65 1.16 1.43 0.85 77.80%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 24/11/16 16/08/16 -
Price 0.47 0.415 0.525 0.59 0.375 0.255 0.225 -
P/RPS 4.04 5.09 9.84 23.34 2.45 2.27 2.35 43.36%
P/EPS 14.57 17.29 33.87 67.82 3.59 2.44 1.84 295.78%
EY 6.86 5.78 2.95 1.47 27.89 40.94 54.40 -74.75%
DY 1.06 1.20 0.95 0.00 1.33 3.92 4.44 -61.41%
P/NAPS 1.96 1.66 2.19 2.46 1.70 1.21 0.94 62.99%

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