[DXN] QoQ Cumulative Quarter Result on 30-Nov-2006 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 44.41%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 107,963 52,178 199,459 149,555 97,764 49,635 180,615 -28.97%
PBT 14,511 6,993 28,185 21,299 14,536 6,716 27,449 -34.54%
Tax -3,313 -1,797 -4,234 -6,579 -4,343 -2,076 -6,370 -35.25%
NP 11,198 5,196 23,951 14,720 10,193 4,640 21,079 -34.33%
-
NP to SH 11,203 5,197 23,951 14,720 10,193 4,640 21,079 -34.31%
-
Tax Rate 22.83% 25.70% 15.02% 30.89% 29.88% 30.91% 23.21% -
Total Cost 96,765 46,982 175,508 134,835 87,571 44,995 159,536 -28.28%
-
Net Worth 151,344 145,401 143,169 137,592 131,938 128,730 126,798 12.48%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - 5,916 2,972 - - 5,992 -
Div Payout % - - 24.70% 20.19% - - 28.43% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 151,344 145,401 143,169 137,592 131,938 128,730 126,798 12.48%
NOSH 230,989 229,955 236,643 237,802 237,599 237,948 239,695 -2.42%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 10.37% 9.96% 12.01% 9.84% 10.43% 9.35% 11.67% -
ROE 7.40% 3.57% 16.73% 10.70% 7.73% 3.60% 16.62% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 46.74 22.69 84.29 62.89 41.15 20.86 75.35 -27.20%
EPS 4.85 2.26 10.12 6.19 4.29 1.95 8.80 -32.70%
DPS 0.00 0.00 2.50 1.25 0.00 0.00 2.50 -
NAPS 0.6552 0.6323 0.605 0.5786 0.5553 0.541 0.529 15.28%
Adjusted Per Share Value based on latest NOSH - 238,263
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 2.17 1.05 4.00 3.00 1.96 1.00 3.62 -28.83%
EPS 0.22 0.10 0.48 0.30 0.20 0.09 0.42 -34.94%
DPS 0.00 0.00 0.12 0.06 0.00 0.00 0.12 -
NAPS 0.0304 0.0292 0.0287 0.0276 0.0265 0.0258 0.0254 12.68%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.62 0.53 0.62 0.56 0.58 0.60 0.64 -
P/RPS 1.33 2.34 0.74 0.89 1.41 2.88 0.85 34.66%
P/EPS 12.78 23.45 6.13 9.05 13.52 30.77 7.28 45.37%
EY 7.82 4.26 16.32 11.05 7.40 3.25 13.74 -31.25%
DY 0.00 0.00 4.03 2.23 0.00 0.00 3.91 -
P/NAPS 0.95 0.84 1.02 0.97 1.04 1.11 1.21 -14.85%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 -
Price 0.58 0.72 0.61 0.65 0.55 0.57 0.60 -
P/RPS 1.24 3.17 0.72 1.03 1.34 2.73 0.80 33.82%
P/EPS 11.96 31.86 6.03 10.50 12.82 29.23 6.82 45.27%
EY 8.36 3.14 16.59 9.52 7.80 3.42 14.66 -31.16%
DY 0.00 0.00 4.10 1.92 0.00 0.00 4.17 -
P/NAPS 0.89 1.14 1.01 1.12 0.99 1.05 1.13 -14.67%

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