[DXN] QoQ Cumulative Quarter Result on 31-May-2006 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- -77.99%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 199,459 149,555 97,764 49,635 180,615 139,020 95,344 63.79%
PBT 28,185 21,299 14,536 6,716 27,449 21,727 16,074 45.56%
Tax -4,234 -6,579 -4,343 -2,076 -6,370 -4,175 -2,941 27.58%
NP 23,951 14,720 10,193 4,640 21,079 17,552 13,133 49.43%
-
NP to SH 23,951 14,720 10,193 4,640 21,079 17,552 13,133 49.43%
-
Tax Rate 15.02% 30.89% 29.88% 30.91% 23.21% 19.22% 18.30% -
Total Cost 175,508 134,835 87,571 44,995 159,536 121,468 82,211 66.02%
-
Net Worth 143,169 137,592 131,938 128,730 126,798 124,904 121,618 11.52%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 5,916 2,972 - - 5,992 3,001 - -
Div Payout % 24.70% 20.19% - - 28.43% 17.10% - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 143,169 137,592 131,938 128,730 126,798 124,904 121,618 11.52%
NOSH 236,643 237,802 237,599 237,948 239,695 240,109 240,972 -1.20%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 12.01% 9.84% 10.43% 9.35% 11.67% 12.63% 13.77% -
ROE 16.73% 10.70% 7.73% 3.60% 16.62% 14.05% 10.80% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 84.29 62.89 41.15 20.86 75.35 57.90 39.57 65.78%
EPS 10.12 6.19 4.29 1.95 8.80 7.31 5.45 51.24%
DPS 2.50 1.25 0.00 0.00 2.50 1.25 0.00 -
NAPS 0.605 0.5786 0.5553 0.541 0.529 0.5202 0.5047 12.88%
Adjusted Per Share Value based on latest NOSH - 237,948
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 4.00 3.00 1.96 1.00 3.62 2.79 1.91 63.91%
EPS 0.48 0.30 0.20 0.09 0.42 0.35 0.26 50.66%
DPS 0.12 0.06 0.00 0.00 0.12 0.06 0.00 -
NAPS 0.0287 0.0276 0.0265 0.0258 0.0254 0.0251 0.0244 11.46%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 0.62 0.56 0.58 0.60 0.64 0.59 0.70 -
P/RPS 0.74 0.89 1.41 2.88 0.85 1.02 1.77 -44.17%
P/EPS 6.13 9.05 13.52 30.77 7.28 8.07 12.84 -38.99%
EY 16.32 11.05 7.40 3.25 13.74 12.39 7.79 63.94%
DY 4.03 2.23 0.00 0.00 3.91 2.12 0.00 -
P/NAPS 1.02 0.97 1.04 1.11 1.21 1.13 1.39 -18.68%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 25/01/06 24/10/05 -
Price 0.61 0.65 0.55 0.57 0.60 0.65 0.65 -
P/RPS 0.72 1.03 1.34 2.73 0.80 1.12 1.64 -42.32%
P/EPS 6.03 10.50 12.82 29.23 6.82 8.89 11.93 -36.62%
EY 16.59 9.52 7.80 3.42 14.66 11.25 8.38 57.86%
DY 4.10 1.92 0.00 0.00 4.17 1.92 0.00 -
P/NAPS 1.01 1.12 0.99 1.05 1.13 1.25 1.29 -15.08%

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