[DNEX] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.5%
YoY- -4.58%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,232 24,904 20,539 69,860 33,560 25,916 15,258 20.67%
PBT 3,793 4,896 2,192 7 -2,241 904 1,444 90.26%
Tax -1,740 -1,075 0 -1,051 -1,300 -252 -677 87.52%
NP 2,053 3,821 2,192 -1,044 -3,541 652 767 92.66%
-
NP to SH 90 1,801 521 -1,897 -4,684 -745 -453 -
-
Tax Rate 45.87% 21.96% 0.00% 15,014.29% - 27.88% 46.88% -
Total Cost 18,179 21,083 18,347 70,904 37,101 25,264 14,491 16.30%
-
Net Worth 99,000 86,134 96,757 102,754 109,293 104,299 128,350 -15.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 23,712 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 99,000 86,134 96,757 102,754 109,293 104,299 128,350 -15.88%
NOSH 900,000 783,043 744,285 790,416 780,666 744,999 755,000 12.41%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.15% 15.34% 10.67% -1.49% -10.55% 2.52% 5.03% -
ROE 0.09% 2.09% 0.54% -1.85% -4.29% -0.71% -0.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.25 3.18 2.76 8.84 4.30 3.48 2.02 7.44%
EPS 0.01 0.23 0.07 -0.24 -0.60 -0.10 -0.06 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.13 0.13 0.14 0.14 0.17 -25.16%
Adjusted Per Share Value based on latest NOSH - 790,416
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.58 0.72 0.59 2.01 0.97 0.75 0.44 20.20%
EPS 0.00 0.05 0.02 -0.05 -0.13 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.0285 0.0248 0.0279 0.0296 0.0315 0.03 0.037 -15.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.275 0.285 0.28 0.30 0.28 0.32 0.34 -
P/RPS 12.23 8.96 10.15 3.39 6.51 9.20 16.82 -19.12%
P/EPS 2,750.00 123.91 400.00 -125.00 -46.67 -320.00 -566.67 -
EY 0.04 0.81 0.25 -0.80 -2.14 -0.31 -0.18 -
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.59 2.15 2.31 2.00 2.29 2.00 16.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 12/07/13 23/05/13 28/02/13 28/11/12 15/08/12 23/05/12 -
Price 0.26 0.29 0.355 0.27 0.30 0.31 0.31 -
P/RPS 11.57 9.12 12.86 3.05 6.98 8.91 15.34 -17.12%
P/EPS 2,600.00 126.09 507.14 -112.50 -50.00 -310.00 -516.67 -
EY 0.04 0.79 0.20 -0.89 -2.00 -0.32 -0.19 -
DY 0.00 0.00 0.00 11.11 0.00 0.00 0.00 -
P/NAPS 2.36 2.64 2.73 2.08 2.14 2.21 1.82 18.89%

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