[DXN] QoQ Cumulative Quarter Result on 28-Feb-2007 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- 62.71%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 163,070 107,963 52,178 199,459 149,555 97,764 49,635 120.83%
PBT 21,477 14,511 6,993 28,185 21,299 14,536 6,716 116.90%
Tax -5,668 -3,313 -1,797 -4,234 -6,579 -4,343 -2,076 95.22%
NP 15,809 11,198 5,196 23,951 14,720 10,193 4,640 126.25%
-
NP to SH 15,817 11,203 5,197 23,951 14,720 10,193 4,640 126.33%
-
Tax Rate 26.39% 22.83% 25.70% 15.02% 30.89% 29.88% 30.91% -
Total Cost 147,261 96,765 46,982 175,508 134,835 87,571 44,995 120.27%
-
Net Worth 156,108 151,344 145,401 143,169 137,592 131,938 128,730 13.70%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - 5,916 2,972 - - -
Div Payout % - - - 24.70% 20.19% - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 156,108 151,344 145,401 143,169 137,592 131,938 128,730 13.70%
NOSH 231,581 230,989 229,955 236,643 237,802 237,599 237,948 -1.79%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 9.69% 10.37% 9.96% 12.01% 9.84% 10.43% 9.35% -
ROE 10.13% 7.40% 3.57% 16.73% 10.70% 7.73% 3.60% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 70.42 46.74 22.69 84.29 62.89 41.15 20.86 124.87%
EPS 6.83 4.85 2.26 10.12 6.19 4.29 1.95 130.45%
DPS 0.00 0.00 0.00 2.50 1.25 0.00 0.00 -
NAPS 0.6741 0.6552 0.6323 0.605 0.5786 0.5553 0.541 15.77%
Adjusted Per Share Value based on latest NOSH - 233,492
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 3.27 2.17 1.05 4.00 3.00 1.96 1.00 120.15%
EPS 0.32 0.22 0.10 0.48 0.30 0.20 0.09 132.77%
DPS 0.00 0.00 0.00 0.12 0.06 0.00 0.00 -
NAPS 0.0313 0.0304 0.0292 0.0287 0.0276 0.0265 0.0258 13.73%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.52 0.62 0.53 0.62 0.56 0.58 0.60 -
P/RPS 0.74 1.33 2.34 0.74 0.89 1.41 2.88 -59.55%
P/EPS 7.61 12.78 23.45 6.13 9.05 13.52 30.77 -60.56%
EY 13.13 7.82 4.26 16.32 11.05 7.40 3.25 153.44%
DY 0.00 0.00 0.00 4.03 2.23 0.00 0.00 -
P/NAPS 0.77 0.95 0.84 1.02 0.97 1.04 1.11 -21.61%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 29/10/07 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 -
Price 0.50 0.58 0.72 0.61 0.65 0.55 0.57 -
P/RPS 0.71 1.24 3.17 0.72 1.03 1.34 2.73 -59.22%
P/EPS 7.32 11.96 31.86 6.03 10.50 12.82 29.23 -60.23%
EY 13.66 8.36 3.14 16.59 9.52 7.80 3.42 151.52%
DY 0.00 0.00 0.00 4.10 1.92 0.00 0.00 -
P/NAPS 0.74 0.89 1.14 1.01 1.12 0.99 1.05 -20.78%

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