[DXN] QoQ Cumulative Quarter Result on 29-Feb-2008 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- 22.96%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 215,851 145,083 73,105 225,152 163,070 107,963 52,178 157.03%
PBT 18,813 14,734 6,068 28,671 21,477 14,511 6,993 93.08%
Tax -3,853 -4,426 -1,984 -9,222 -5,668 -3,313 -1,797 66.04%
NP 14,960 10,308 4,084 19,449 15,809 11,198 5,196 101.99%
-
NP to SH 14,960 10,308 4,084 19,449 15,817 11,203 5,197 101.96%
-
Tax Rate 20.48% 30.04% 32.70% 32.16% 26.39% 22.83% 25.70% -
Total Cost 200,891 134,775 69,021 205,703 147,261 96,765 46,982 162.74%
-
Net Worth 171,167 168,534 161,843 158,844 156,108 151,344 145,401 11.45%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 171,167 168,534 161,843 158,844 156,108 151,344 145,401 11.45%
NOSH 232,659 232,686 233,371 231,956 231,581 230,989 229,955 0.78%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 6.93% 7.10% 5.59% 8.64% 9.69% 10.37% 9.96% -
ROE 8.74% 6.12% 2.52% 12.24% 10.13% 7.40% 3.57% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 92.78 62.35 31.33 97.07 70.42 46.74 22.69 155.05%
EPS 6.43 4.43 1.75 8.39 6.83 4.85 2.26 100.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7357 0.7243 0.6935 0.6848 0.6741 0.6552 0.6323 10.59%
Adjusted Per Share Value based on latest NOSH - 233,666
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 4.33 2.91 1.47 4.52 3.27 2.17 1.05 156.49%
EPS 0.30 0.21 0.08 0.39 0.32 0.22 0.10 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0338 0.0325 0.0319 0.0313 0.0304 0.0292 11.29%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.35 0.38 0.44 0.44 0.52 0.62 0.53 -
P/RPS 0.38 0.61 1.40 0.45 0.74 1.33 2.34 -70.13%
P/EPS 5.44 8.58 25.14 5.25 7.61 12.78 23.45 -62.14%
EY 18.37 11.66 3.98 19.06 13.13 7.82 4.26 164.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.63 0.64 0.77 0.95 0.84 -31.06%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 29/10/08 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 -
Price 0.28 0.28 0.36 0.52 0.50 0.58 0.72 -
P/RPS 0.30 0.45 1.15 0.54 0.71 1.24 3.17 -79.14%
P/EPS 4.35 6.32 20.57 6.20 7.32 11.96 31.86 -73.38%
EY 22.96 15.82 4.86 16.12 13.66 8.36 3.14 275.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.52 0.76 0.74 0.89 1.14 -51.82%

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