[DXN] QoQ Cumulative Quarter Result on 28-Feb-2011 [#4]

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Cumulative Result
Revenue	1,242,856	132,053	68,095	279,342	214,838	150,258	67,800	28.07%
YoY %	841.18%	93.92%	-75.62%	30.02%	42.98%	121.62%	-	-
Horiz. %	1,833.12%	194.77%	100.44%	412.01%	316.87%	221.62%	100.00%	-
PBT	362,918	28,118	13,084	54,263	43,067	27,834	12,523	33.15%
YoY %	1,190.70%	114.90%	-75.89%	26.00%	54.73%	122.26%	-	-
Horiz. %	2,898.01%	224.53%	104.48%	433.31%	343.90%	222.26%	100.00%	-
Tax	-117,474	-6,977	-3,771	-12,668	-8,327	-5,288	-2,420	39.13%
YoY %	-1,583.73%	-85.02%	70.23%	-52.13%	-57.47%	-118.51%	-	-
Horiz. %	4,854.30%	288.31%	155.83%	523.47%	344.09%	218.51%	100.00%	-
NP	245,444	21,141	9,313	41,595	34,740	22,546	10,103	31.17%
YoY %	1,060.99%	127.01%	-77.61%	19.73%	54.08%	123.16%	-	-
Horiz. %	2,429.42%	209.25%	92.18%	411.71%	343.86%	223.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	242,922	20,721	9,117	41,204	34,404	22,365	10,076	31.09%
YoY %	1,072.35%	127.28%	-77.87%	19.77%	53.83%	121.96%	-	-
Horiz. %	2,410.90%	205.65%	90.48%	408.93%	341.45%	221.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.37%	24.81%	28.82%	23.35%	19.33%	19.00%	19.32%	-
YoY %	30.47%	-13.91%	23.43%	20.80%	1.74%	-1.66%	-	-
Horiz. %	167.55%	128.42%	149.17%	120.86%	100.05%	98.34%	100.00%	-
Total Cost	997,412	110,912	58,782	237,747	180,098	127,712	57,697	27.43%
YoY %	799.28%	88.68%	-75.28%	32.01%	41.02%	121.35%	-	-
Horiz. %	1,728.71%	192.23%	101.88%	412.06%	312.14%	221.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	810,541	225,129	220,142	215,696	217,081	209,421	203,180	12.48%
YoY %	260.03%	2.27%	2.06%	-0.64%	3.66%	3.07%	-	-
Horiz. %	398.93%	110.80%	108.35%	106.16%	106.84%	103.07%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Dividend
Div	39,949	11,863	5,090	22,146	17,611	10,796	4,548	20.30%
YoY %	236.75%	133.06%	-77.02%	25.75%	63.13%	137.38%	-	-
Horiz. %	878.39%	260.84%	111.92%	486.94%	387.23%	237.38%	100.00%	-
Div Payout %	16.45%	57.25%	55.83%	53.75%	51.19%	48.27%	45.15%	-
YoY %	-71.27%	2.54%	3.87%	5.00%	6.05%	6.91%	-	-
Horiz. %	36.43%	126.80%	123.65%	119.05%	113.38%	106.91%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Equity
Net Worth	810,541	225,129	220,142	215,696	217,081	209,421	203,180	12.48%
YoY %	260.03%	2.27%	2.06%	-0.64%	3.66%	3.07%	-	-
Horiz. %	398.93%	110.80%	108.35%	106.16%	106.84%	103.07%	100.00%	-
NOSH	240,516	225,965	226,228	227,144	227,239	227,286	227,449	0.47%
YoY %	6.44%	-0.12%	-0.40%	-0.04%	-0.02%	-0.07%	-	-
Horiz. %	105.75%	99.35%	99.46%	99.87%	99.91%	99.93%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Ratio Analysis
NP Margin	19.75%	16.01%	13.68%	14.89%	16.17%	15.00%	14.90%	-
YoY %	23.36%	17.03%	-8.13%	-7.92%	7.80%	0.67%	-	-
Horiz. %	132.55%	107.45%	91.81%	99.93%	108.52%	100.67%	100.00%	-
ROE	29.97%	9.20%	4.14%	19.10%	15.85%	10.68%	4.96%	-
YoY %	225.76%	122.22%	-78.32%	20.50%	48.41%	115.32%	-	-
Horiz. %	604.23%	185.48%	83.47%	385.08%	319.56%	215.32%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Per Share
RPS	516.74	58.44	30.10	122.98	94.54	66.11	29.81	27.46%
YoY %	784.22%	94.15%	-75.52%	30.08%	43.00%	121.77%	-	-
Horiz. %	1,733.45%	196.04%	100.97%	412.55%	317.14%	221.77%	100.00%	-
EPS	101.00	9.17	4.03	18.14	15.14	9.84	4.43	30.46%
YoY %	1,001.42%	127.54%	-77.78%	19.82%	53.86%	122.12%	-	-
Horiz. %	2,279.91%	207.00%	90.97%	409.48%	341.76%	222.12%	100.00%	-
DPS	16.61	5.25	2.25	9.75	7.75	4.75	2.00	19.72%
YoY %	216.38%	133.33%	-76.92%	25.81%	63.16%	137.50%	-	-
Horiz. %	830.50%	262.50%	112.50%	487.50%	387.50%	237.50%	100.00%	-
NAPS	3.37	0.9963	0.9731	0.9496	0.9553	0.9214	0.8933	11.95%
YoY %	238.25%	2.38%	2.47%	-0.60%	3.68%	3.15%	-	-
Horiz. %	377.25%	111.53%	108.93%	106.30%	106.94%	103.15%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 226,666
RPS	24.93	2.65	1.37	5.60	4.31	3.01	1.36	28.07%
YoY %	840.75%	93.43%	-75.54%	29.93%	43.19%	121.32%	-	-
Horiz. %	1,833.09%	194.85%	100.74%	411.76%	316.91%	221.32%	100.00%	-
EPS	4.87	0.42	0.18	0.83	0.69	0.45	0.20	31.20%
YoY %	1,059.52%	133.33%	-78.31%	20.29%	53.33%	125.00%	-	-
Horiz. %	2,435.00%	210.00%	90.00%	415.00%	345.00%	225.00%	100.00%	-
DPS	0.80	0.24	0.10	0.44	0.35	0.22	0.09	20.42%
YoY %	233.33%	140.00%	-77.27%	25.71%	59.09%	144.44%	-	-
Horiz. %	888.89%	266.67%	111.11%	488.89%	388.89%	244.44%	100.00%	-
NAPS	0.1626	0.0452	0.0442	0.0433	0.0435	0.042	0.0408	12.48%
YoY %	259.73%	2.26%	2.08%	-0.46%	3.57%	2.94%	-	-
Horiz. %	398.53%	110.78%	108.33%	106.13%	106.62%	102.94%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/12/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	-
Price	1.72	1.40	1.28	1.37	1.25	0.86	0.56	-
P/RPS	0.33	2.40	4.25	1.11	1.32	1.30	1.88	-13.75%
YoY %	-86.25%	-43.53%	282.88%	-15.91%	1.54%	-30.85%	-	-
Horiz. %	17.55%	127.66%	226.06%	59.04%	70.21%	69.15%	100.00%	-
P/EPS	1.70	15.27	31.76	7.55	8.26	8.74	12.64	-15.68%
YoY %	-88.87%	-51.92%	320.66%	-8.60%	-5.49%	-30.85%	-	-
Horiz. %	13.45%	120.81%	251.27%	59.73%	65.35%	69.15%	100.00%	-
EY	58.72	6.55	3.15	13.24	12.11	11.44	7.91	18.59%
YoY %	796.49%	107.94%	-76.21%	9.33%	5.86%	44.63%	-	-
Horiz. %	742.35%	82.81%	39.82%	167.38%	153.10%	144.63%	100.00%	-
DY	9.66	3.75	1.76	7.12	6.20	5.52	3.57	8.83%
YoY %	157.60%	113.07%	-75.28%	14.84%	12.32%	54.62%	-	-
Horiz. %	270.59%	105.04%	49.30%	199.44%	173.67%	154.62%	100.00%	-
P/NAPS	0.51	1.41	1.32	1.44	1.31	0.93	0.63	-1.78%
YoY %	-63.83%	6.82%	-8.33%	9.92%	40.86%	47.62%	-	-
Horiz. %	80.95%	223.81%	209.52%	228.57%	207.94%	147.62%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	-	18/10/11	25/07/11	28/04/11	18/01/11	18/10/10	28/07/10	-
Price	0.00	1.72	1.46	1.30	1.50	1.36	0.72	-
P/RPS	0.00	2.94	4.85	1.06	1.59	2.06	2.42	-
YoY %	0.00%	-39.38%	357.55%	-33.33%	-22.82%	-14.88%	-	-
Horiz. %	0.00%	121.49%	200.41%	43.80%	65.70%	85.12%	100.00%	-
P/EPS	0.00	18.76	36.23	7.17	9.91	13.82	16.25	-
YoY %	0.00%	-48.22%	405.30%	-27.65%	-28.29%	-14.95%	-	-
Horiz. %	0.00%	115.45%	222.95%	44.12%	60.98%	85.05%	100.00%	-
EY	0.00	5.33	2.76	13.95	10.09	7.24	6.15	-
YoY %	0.00%	93.12%	-80.22%	38.26%	39.36%	17.72%	-	-
Horiz. %	0.00%	86.67%	44.88%	226.83%	164.07%	117.72%	100.00%	-
DY	0.00	3.05	1.54	7.50	5.17	3.49	2.78	-
YoY %	0.00%	98.05%	-79.47%	45.07%	48.14%	25.54%	-	-
Horiz. %	0.00%	109.71%	55.40%	269.78%	185.97%	125.54%	100.00%	-
P/NAPS	0.00	1.73	1.50	1.37	1.57	1.48	0.81	-
YoY %	0.00%	15.33%	9.49%	-12.74%	6.08%	82.72%	-	-
Horiz. %	0.00%	213.58%	185.19%	169.14%	193.83%	182.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos