[DXN] QoQ Cumulative Quarter Result on 31-Aug-2004 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 102.46%
YoY- 99.9%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 49,026 172,964 129,915 84,132 41,123 104,274 66,836 -18.64%
PBT 8,925 27,908 21,849 15,041 7,488 19,048 13,490 -24.05%
Tax -1,645 -5,873 -4,399 -3,013 -1,547 -2,843 -2,664 -27.46%
NP 7,280 22,035 17,450 12,028 5,941 16,205 10,826 -23.22%
-
NP to SH 7,280 22,035 17,450 12,028 5,941 16,205 10,826 -23.22%
-
Tax Rate 18.43% 21.04% 20.13% 20.03% 20.66% 14.93% 19.75% -
Total Cost 41,746 150,929 112,465 72,104 35,182 88,069 56,010 -17.78%
-
Net Worth 118,504 109,910 95,277 91,003 86,589 61,445 53,107 70.67%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 48 24 - - 37 5,027 -
Div Payout % - 0.22% 0.14% - - 0.23% 46.44% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 118,504 109,910 95,277 91,003 86,589 61,445 53,107 70.67%
NOSH 241,059 240,556 240,358 240,560 240,526 185,411 167,585 27.39%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 14.85% 12.74% 13.43% 14.30% 14.45% 15.54% 16.20% -
ROE 6.14% 20.05% 18.31% 13.22% 6.86% 26.37% 20.38% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 20.34 71.90 54.05 34.97 17.10 56.24 39.88 -36.13%
EPS 3.02 9.16 7.26 5.00 2.47 8.74 6.46 -39.73%
DPS 0.00 0.02 0.01 0.00 0.00 0.02 3.00 -
NAPS 0.4916 0.4569 0.3964 0.3783 0.36 0.3314 0.3169 33.97%
Adjusted Per Share Value based on latest NOSH - 240,592
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.98 3.47 2.61 1.69 0.82 2.09 1.34 -18.81%
EPS 0.15 0.44 0.35 0.24 0.12 0.33 0.22 -22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.0238 0.022 0.0191 0.0183 0.0174 0.0123 0.0107 70.31%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.69 0.87 0.98 0.87 0.84 1.00 0.94 -
P/RPS 3.39 1.21 1.81 2.49 4.91 1.78 2.36 27.28%
P/EPS 22.85 9.50 13.50 17.40 34.01 11.44 14.55 35.07%
EY 4.38 10.53 7.41 5.75 2.94 8.74 6.87 -25.90%
DY 0.00 0.02 0.01 0.00 0.00 0.02 3.19 -
P/NAPS 1.40 1.90 2.47 2.30 2.33 3.02 2.97 -39.40%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 20/07/05 12/05/05 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 -
Price 0.69 0.78 0.89 0.89 0.88 0.89 0.96 -
P/RPS 3.39 1.08 1.65 2.54 5.15 1.58 2.41 25.51%
P/EPS 22.85 8.52 12.26 17.80 35.63 10.18 14.86 33.18%
EY 4.38 11.74 8.16 5.62 2.81 9.82 6.73 -24.88%
DY 0.00 0.03 0.01 0.00 0.00 0.02 3.13 -
P/NAPS 1.40 1.71 2.25 2.35 2.44 2.69 3.03 -40.20%

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