[DXN] QoQ Cumulative Quarter Result on 31-Aug-2006 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 119.68%
YoY- -22.39%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 52,178 199,459 149,555 97,764 49,635 180,615 139,020 -47.99%
PBT 6,993 28,185 21,299 14,536 6,716 27,449 21,727 -53.06%
Tax -1,797 -4,234 -6,579 -4,343 -2,076 -6,370 -4,175 -43.02%
NP 5,196 23,951 14,720 10,193 4,640 21,079 17,552 -55.61%
-
NP to SH 5,197 23,951 14,720 10,193 4,640 21,079 17,552 -55.60%
-
Tax Rate 25.70% 15.02% 30.89% 29.88% 30.91% 23.21% 19.22% -
Total Cost 46,982 175,508 134,835 87,571 44,995 159,536 121,468 -46.94%
-
Net Worth 145,401 143,169 137,592 131,938 128,730 126,798 124,904 10.67%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - 5,916 2,972 - - 5,992 3,001 -
Div Payout % - 24.70% 20.19% - - 28.43% 17.10% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 145,401 143,169 137,592 131,938 128,730 126,798 124,904 10.67%
NOSH 229,955 236,643 237,802 237,599 237,948 239,695 240,109 -2.84%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 9.96% 12.01% 9.84% 10.43% 9.35% 11.67% 12.63% -
ROE 3.57% 16.73% 10.70% 7.73% 3.60% 16.62% 14.05% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 22.69 84.29 62.89 41.15 20.86 75.35 57.90 -46.47%
EPS 2.26 10.12 6.19 4.29 1.95 8.80 7.31 -54.31%
DPS 0.00 2.50 1.25 0.00 0.00 2.50 1.25 -
NAPS 0.6323 0.605 0.5786 0.5553 0.541 0.529 0.5202 13.90%
Adjusted Per Share Value based on latest NOSH - 237,307
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 1.05 4.00 3.00 1.96 1.00 3.62 2.79 -47.90%
EPS 0.10 0.48 0.30 0.20 0.09 0.42 0.35 -56.65%
DPS 0.00 0.12 0.06 0.00 0.00 0.12 0.06 -
NAPS 0.0292 0.0287 0.0276 0.0265 0.0258 0.0254 0.0251 10.62%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.53 0.62 0.56 0.58 0.60 0.64 0.59 -
P/RPS 2.34 0.74 0.89 1.41 2.88 0.85 1.02 74.03%
P/EPS 23.45 6.13 9.05 13.52 30.77 7.28 8.07 103.76%
EY 4.26 16.32 11.05 7.40 3.25 13.74 12.39 -50.95%
DY 0.00 4.03 2.23 0.00 0.00 3.91 2.12 -
P/NAPS 0.84 1.02 0.97 1.04 1.11 1.21 1.13 -17.95%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 25/01/06 -
Price 0.72 0.61 0.65 0.55 0.57 0.60 0.65 -
P/RPS 3.17 0.72 1.03 1.34 2.73 0.80 1.12 100.21%
P/EPS 31.86 6.03 10.50 12.82 29.23 6.82 8.89 134.36%
EY 3.14 16.59 9.52 7.80 3.42 14.66 11.25 -57.32%
DY 0.00 4.10 1.92 0.00 0.00 4.17 1.92 -
P/NAPS 1.14 1.01 1.12 0.99 1.05 1.13 1.25 -5.96%

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