[DXN] QoQ Cumulative Quarter Result on 29-Feb-2004 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 49.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 129,915 84,132 41,123 104,274 66,836 35,510 14,677 326.20%
PBT 21,849 15,041 7,488 19,048 13,490 7,341 3,368 246.65%
Tax -4,399 -3,013 -1,547 -2,843 -2,664 -1,324 -419 377.41%
NP 17,450 12,028 5,941 16,205 10,826 6,017 2,949 226.09%
-
NP to SH 17,450 12,028 5,941 16,205 10,826 6,017 2,949 226.09%
-
Tax Rate 20.13% 20.03% 20.66% 14.93% 19.75% 18.04% 12.44% -
Total Cost 112,465 72,104 35,182 88,069 56,010 29,493 11,728 349.51%
-
Net Worth 95,277 91,003 86,589 61,445 53,107 39,521 3,892,604 -91.51%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 24 - - 37 5,027 - - -
Div Payout % 0.14% - - 0.23% 46.44% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 95,277 91,003 86,589 61,445 53,107 39,521 3,892,604 -91.51%
NOSH 240,358 240,560 240,526 185,411 167,585 132,533 37,519 243.77%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 13.43% 14.30% 14.45% 15.54% 16.20% 16.94% 20.09% -
ROE 18.31% 13.22% 6.86% 26.37% 20.38% 15.22% 0.08% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 54.05 34.97 17.10 56.24 39.88 26.79 39.12 23.97%
EPS 7.26 5.00 2.47 8.74 6.46 4.54 7.86 -5.14%
DPS 0.01 0.00 0.00 0.02 3.00 0.00 0.00 -
NAPS 0.3964 0.3783 0.36 0.3314 0.3169 0.2982 103.75 -97.53%
Adjusted Per Share Value based on latest NOSH - 149,832
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 2.61 1.69 0.82 2.09 1.34 0.71 0.29 330.94%
EPS 0.35 0.24 0.12 0.33 0.22 0.12 0.06 223.01%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0191 0.0183 0.0174 0.0123 0.0107 0.0079 0.7809 -91.51%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 - - -
Price 0.98 0.87 0.84 1.00 0.94 0.00 0.00 -
P/RPS 1.81 2.49 4.91 1.78 2.36 0.00 0.00 -
P/EPS 13.50 17.40 34.01 11.44 14.55 0.00 0.00 -
EY 7.41 5.75 2.94 8.74 6.87 0.00 0.00 -
DY 0.01 0.00 0.00 0.02 3.19 0.00 0.00 -
P/NAPS 2.47 2.30 2.33 3.02 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 25/09/03 25/09/03 -
Price 0.89 0.89 0.88 0.89 0.96 0.00 0.00 -
P/RPS 1.65 2.54 5.15 1.58 2.41 0.00 0.00 -
P/EPS 12.26 17.80 35.63 10.18 14.86 0.00 0.00 -
EY 8.16 5.62 2.81 9.82 6.73 0.00 0.00 -
DY 0.01 0.00 0.00 0.02 3.13 0.00 0.00 -
P/NAPS 2.25 2.35 2.44 2.69 3.03 0.00 0.00 -

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
Post a Comment