[DXN] QoQ Cumulative Quarter Result on 31-May-2007 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- -78.3%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 225,152 163,070 107,963 52,178 199,459 149,555 97,764 74.48%
PBT 28,671 21,477 14,511 6,993 28,185 21,299 14,536 57.34%
Tax -9,222 -5,668 -3,313 -1,797 -4,234 -6,579 -4,343 65.28%
NP 19,449 15,809 11,198 5,196 23,951 14,720 10,193 53.89%
-
NP to SH 19,449 15,817 11,203 5,197 23,951 14,720 10,193 53.89%
-
Tax Rate 32.16% 26.39% 22.83% 25.70% 15.02% 30.89% 29.88% -
Total Cost 205,703 147,261 96,765 46,982 175,508 134,835 87,571 76.79%
-
Net Worth 158,844 156,108 151,344 145,401 143,169 137,592 131,938 13.18%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - 5,916 2,972 - -
Div Payout % - - - - 24.70% 20.19% - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 158,844 156,108 151,344 145,401 143,169 137,592 131,938 13.18%
NOSH 231,956 231,581 230,989 229,955 236,643 237,802 237,599 -1.59%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 8.64% 9.69% 10.37% 9.96% 12.01% 9.84% 10.43% -
ROE 12.24% 10.13% 7.40% 3.57% 16.73% 10.70% 7.73% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 97.07 70.42 46.74 22.69 84.29 62.89 41.15 77.29%
EPS 8.39 6.83 4.85 2.26 10.12 6.19 4.29 56.45%
DPS 0.00 0.00 0.00 0.00 2.50 1.25 0.00 -
NAPS 0.6848 0.6741 0.6552 0.6323 0.605 0.5786 0.5553 15.01%
Adjusted Per Share Value based on latest NOSH - 229,955
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 4.52 3.27 2.17 1.05 4.00 3.00 1.96 74.63%
EPS 0.39 0.32 0.22 0.10 0.48 0.30 0.20 56.14%
DPS 0.00 0.00 0.00 0.00 0.12 0.06 0.00 -
NAPS 0.0319 0.0313 0.0304 0.0292 0.0287 0.0276 0.0265 13.17%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.44 0.52 0.62 0.53 0.62 0.56 0.58 -
P/RPS 0.45 0.74 1.33 2.34 0.74 0.89 1.41 -53.33%
P/EPS 5.25 7.61 12.78 23.45 6.13 9.05 13.52 -46.80%
EY 19.06 13.13 7.82 4.26 16.32 11.05 7.40 88.00%
DY 0.00 0.00 0.00 0.00 4.03 2.23 0.00 -
P/NAPS 0.64 0.77 0.95 0.84 1.02 0.97 1.04 -27.67%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 22/01/07 20/10/06 -
Price 0.52 0.50 0.58 0.72 0.61 0.65 0.55 -
P/RPS 0.54 0.71 1.24 3.17 0.72 1.03 1.34 -45.47%
P/EPS 6.20 7.32 11.96 31.86 6.03 10.50 12.82 -38.41%
EY 16.12 13.66 8.36 3.14 16.59 9.52 7.80 62.32%
DY 0.00 0.00 0.00 0.00 4.10 1.92 0.00 -
P/NAPS 0.76 0.74 0.89 1.14 1.01 1.12 0.99 -16.17%

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