[DXN] QoQ Cumulative Quarter Result on 31-Aug-2008 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 152.4%
YoY- -7.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 64,782 276,730 215,851 145,083 73,105 225,152 163,070 -45.92%
PBT 6,569 27,218 18,813 14,734 6,068 28,671 21,477 -54.57%
Tax -1,557 -6,884 -3,853 -4,426 -1,984 -9,222 -5,668 -57.70%
NP 5,012 20,334 14,960 10,308 4,084 19,449 15,809 -53.47%
-
NP to SH 5,012 20,334 14,960 10,308 4,084 19,449 15,817 -53.48%
-
Tax Rate 23.70% 25.29% 20.48% 30.04% 32.70% 32.16% 26.39% -
Total Cost 59,770 256,396 200,891 134,775 69,021 205,703 147,261 -45.15%
-
Net Worth 182,079 177,555 171,167 168,534 161,843 158,844 156,108 10.79%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 1,740 2,908 - - - - - -
Div Payout % 34.72% 14.31% - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 182,079 177,555 171,167 168,534 161,843 158,844 156,108 10.79%
NOSH 232,037 232,707 232,659 232,686 233,371 231,956 231,581 0.13%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 7.74% 7.35% 6.93% 7.10% 5.59% 8.64% 9.69% -
ROE 2.75% 11.45% 8.74% 6.12% 2.52% 12.24% 10.13% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 27.92 118.92 92.78 62.35 31.33 97.07 70.42 -46.00%
EPS 2.16 8.74 6.43 4.43 1.75 8.39 6.83 -53.54%
DPS 0.75 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7847 0.763 0.7357 0.7243 0.6935 0.6848 0.6741 10.64%
Adjusted Per Share Value based on latest NOSH - 233,108
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 1.30 5.55 4.33 2.91 1.47 4.52 3.27 -45.90%
EPS 0.10 0.41 0.30 0.21 0.08 0.39 0.32 -53.91%
DPS 0.03 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0356 0.0343 0.0338 0.0325 0.0319 0.0313 10.77%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.40 0.31 0.35 0.38 0.44 0.44 0.52 -
P/RPS 1.43 0.26 0.38 0.61 1.40 0.45 0.74 55.08%
P/EPS 18.52 3.55 5.44 8.58 25.14 5.25 7.61 80.82%
EY 5.40 28.19 18.37 11.66 3.98 19.06 13.13 -44.66%
DY 1.87 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.48 0.52 0.63 0.64 0.77 -23.99%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 29/04/08 29/01/08 -
Price 0.40 0.32 0.28 0.28 0.36 0.52 0.50 -
P/RPS 1.43 0.27 0.30 0.45 1.15 0.54 0.71 59.41%
P/EPS 18.52 3.66 4.35 6.32 20.57 6.20 7.32 85.57%
EY 5.40 27.31 22.96 15.82 4.86 16.12 13.66 -46.10%
DY 1.87 3.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.38 0.39 0.52 0.76 0.74 -21.95%

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