[DNEX] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 49.74%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,284 109,620 13,096 33,839 18,826 378,316 201,839 -82.12%
PBT -34,548 -23,045 -383,939 -5,518 -16,242 46,661 27,979 -
Tax -3,097 -32 4,848 -1,622 2,037 -13,356 -7,086 -42.43%
NP -37,645 -23,077 -379,091 -7,140 -14,205 33,305 20,893 -
-
NP to SH -38,782 -24,558 -379,091 -7,140 -14,205 33,305 20,893 -
-
Tax Rate - - - - - 28.62% 25.33% -
Total Cost 52,929 132,697 392,187 40,979 33,031 345,011 180,946 -55.96%
-
Net Worth 356,794 391,393 406,432 825,066 828,624 828,752 789,291 -41.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 356,794 391,393 406,432 825,066 828,624 828,752 789,291 -41.12%
NOSH 775,640 767,437 738,968 793,333 789,166 774,534 773,814 0.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -246.30% -21.05% -2,894.71% -21.10% -75.45% 8.80% 10.35% -
ROE -10.87% -6.27% -93.27% -0.87% -1.71% 4.02% 2.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.97 14.28 1.77 4.27 2.39 48.84 26.08 -82.15%
EPS -5.00 -3.20 -51.30 -0.90 -1.80 4.30 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 0.55 1.04 1.05 1.07 1.02 -41.22%
Adjusted Per Share Value based on latest NOSH - 793,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.44 3.16 0.38 0.97 0.54 10.90 5.81 -82.12%
EPS -1.12 -0.71 -10.92 -0.21 -0.41 0.96 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1127 0.1171 0.2376 0.2387 0.2387 0.2273 -41.10%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.41 0.71 0.73 0.70 0.94 0.95 -
P/RPS 19.28 2.87 40.06 17.11 29.34 1.92 3.64 204.16%
P/EPS -7.60 -12.81 -1.38 -81.11 -38.89 21.86 35.19 -
EY -13.16 -7.80 -72.25 -1.23 -2.57 4.57 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 1.29 0.70 0.67 0.88 0.93 -7.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 28/02/05 26/11/04 24/08/04 28/05/04 27/02/04 -
Price 0.41 0.29 0.51 0.75 0.69 0.74 1.07 -
P/RPS 20.81 2.03 28.78 17.58 28.92 1.52 4.10 195.63%
P/EPS -8.20 -9.06 -0.99 -83.33 -38.33 17.21 39.63 -
EY -12.20 -11.03 -100.59 -1.20 -2.61 5.81 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.57 0.93 0.72 0.66 0.69 1.05 -10.44%

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