[DNEX] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3677.17%
YoY- 117.22%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,907 24,442 25,431 29,740 30,638 38,549 25,182 -26.35%
PBT 14,760 -1,789 3,549 4,191 5,425 12,864 8,010 50.24%
Tax -1,839 -916 -1,674 6,804 -2,884 -4,132 24 -
NP 12,921 -2,705 1,875 10,995 2,541 8,732 8,034 37.23%
-
NP to SH 11,083 -4,293 871 9,594 254 6,882 6,895 37.17%
-
Tax Rate 12.46% - 47.17% -162.35% 53.16% 32.12% -0.30% -
Total Cost 2,986 27,147 23,556 18,745 28,097 29,817 17,148 -68.78%
-
Net Worth 217,009 117,081 150,445 144,720 143,933 131,453 123,955 45.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 217,009 117,081 150,445 144,720 143,933 131,453 123,955 45.20%
NOSH 775,034 780,545 791,818 803,999 846,666 773,258 774,719 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 81.23% -11.07% 7.37% 36.97% 8.29% 22.65% 31.90% -
ROE 5.11% -3.67% 0.58% 6.63% 0.18% 5.24% 5.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.05 3.13 3.21 3.70 3.62 4.99 3.25 -26.42%
EPS 1.43 -0.55 0.11 1.24 0.03 0.89 0.89 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.15 0.19 0.18 0.17 0.17 0.16 45.17%
Adjusted Per Share Value based on latest NOSH - 803,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.46 0.70 0.73 0.86 0.88 1.11 0.73 -26.47%
EPS 0.32 -0.12 0.03 0.28 0.01 0.20 0.20 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0337 0.0433 0.0417 0.0415 0.0379 0.0357 45.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.39 0.41 0.43 0.28 0.31 0.08 -
P/RPS 19.49 12.45 12.77 11.62 7.74 6.22 2.46 296.92%
P/EPS 27.97 -70.91 372.73 36.04 933.33 34.83 8.99 112.97%
EY 3.57 -1.41 0.27 2.78 0.11 2.87 11.13 -53.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.60 2.16 2.39 1.65 1.82 0.50 101.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 18/08/10 17/05/10 23/02/10 12/11/09 13/08/09 15/05/09 -
Price 0.52 0.44 0.37 0.42 0.47 0.28 0.21 -
P/RPS 25.34 14.05 11.52 11.35 12.99 5.62 6.46 148.51%
P/EPS 36.36 -80.00 336.36 35.20 1,566.67 31.46 23.60 33.36%
EY 2.75 -1.25 0.30 2.84 0.06 3.18 4.24 -25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.93 1.95 2.33 2.76 1.65 1.31 26.29%

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