[DXN] QoQ Cumulative Quarter Result on 31-May-2004 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- -63.34%
YoY- 101.46%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 172,964 129,915 84,132 41,123 104,274 66,836 35,510 187.62%
PBT 27,908 21,849 15,041 7,488 19,048 13,490 7,341 143.78%
Tax -5,873 -4,399 -3,013 -1,547 -2,843 -2,664 -1,324 170.21%
NP 22,035 17,450 12,028 5,941 16,205 10,826 6,017 137.77%
-
NP to SH 22,035 17,450 12,028 5,941 16,205 10,826 6,017 137.77%
-
Tax Rate 21.04% 20.13% 20.03% 20.66% 14.93% 19.75% 18.04% -
Total Cost 150,929 112,465 72,104 35,182 88,069 56,010 29,493 197.25%
-
Net Worth 109,910 95,277 91,003 86,589 61,445 53,107 39,521 97.88%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 48 24 - - 37 5,027 - -
Div Payout % 0.22% 0.14% - - 0.23% 46.44% - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 109,910 95,277 91,003 86,589 61,445 53,107 39,521 97.88%
NOSH 240,556 240,358 240,560 240,526 185,411 167,585 132,533 48.85%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 12.74% 13.43% 14.30% 14.45% 15.54% 16.20% 16.94% -
ROE 20.05% 18.31% 13.22% 6.86% 26.37% 20.38% 15.22% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 71.90 54.05 34.97 17.10 56.24 39.88 26.79 93.24%
EPS 9.16 7.26 5.00 2.47 8.74 6.46 4.54 59.73%
DPS 0.02 0.01 0.00 0.00 0.02 3.00 0.00 -
NAPS 0.4569 0.3964 0.3783 0.36 0.3314 0.3169 0.2982 32.93%
Adjusted Per Share Value based on latest NOSH - 240,526
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 3.47 2.61 1.69 0.82 2.09 1.34 0.71 188.27%
EPS 0.44 0.35 0.24 0.12 0.33 0.22 0.12 137.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.022 0.0191 0.0183 0.0174 0.0123 0.0107 0.0079 98.06%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 - -
Price 0.87 0.98 0.87 0.84 1.00 0.94 0.00 -
P/RPS 1.21 1.81 2.49 4.91 1.78 2.36 0.00 -
P/EPS 9.50 13.50 17.40 34.01 11.44 14.55 0.00 -
EY 10.53 7.41 5.75 2.94 8.74 6.87 0.00 -
DY 0.02 0.01 0.00 0.00 0.02 3.19 0.00 -
P/NAPS 1.90 2.47 2.30 2.33 3.02 2.97 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 12/05/05 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 25/09/03 -
Price 0.78 0.89 0.89 0.88 0.89 0.96 0.00 -
P/RPS 1.08 1.65 2.54 5.15 1.58 2.41 0.00 -
P/EPS 8.52 12.26 17.80 35.63 10.18 14.86 0.00 -
EY 11.74 8.16 5.62 2.81 9.82 6.73 0.00 -
DY 0.03 0.01 0.00 0.00 0.02 3.13 0.00 -
P/NAPS 1.71 2.25 2.35 2.44 2.69 3.03 0.00 -

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