[DNEX] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9414.44%
YoY- -341.91%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 21,668 20,592 18,596 20,125 20,232 24,904 20,539 3.62%
PBT 6,360 6,510 4,624 -6,977 3,793 4,896 2,192 103.29%
Tax -3,066 -1,699 -1,382 -1,110 -1,740 -1,075 0 -
NP 3,294 4,811 3,242 -8,087 2,053 3,821 2,192 31.16%
-
NP to SH 2,441 3,572 1,936 -8,383 90 1,801 521 179.73%
-
Tax Rate 48.21% 26.10% 29.89% - 45.87% 21.96% 0.00% -
Total Cost 18,374 15,781 15,354 28,212 18,179 21,083 18,347 0.09%
-
Net Worth 86,616 77,652 77,440 77,620 99,000 86,134 96,757 -7.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 86,616 77,652 77,440 77,620 99,000 86,134 96,757 -7.10%
NOSH 787,419 776,521 774,400 776,203 900,000 783,043 744,285 3.82%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.20% 23.36% 17.43% -40.18% 10.15% 15.34% 10.67% -
ROE 2.82% 4.60% 2.50% -10.80% 0.09% 2.09% 0.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.75 2.65 2.40 2.59 2.25 3.18 2.76 -0.24%
EPS 0.31 0.46 0.25 -1.08 0.01 0.23 0.07 169.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.11 0.11 0.13 -10.53%
Adjusted Per Share Value based on latest NOSH - 776,203
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.62 0.59 0.54 0.58 0.58 0.72 0.59 3.35%
EPS 0.07 0.10 0.06 -0.24 0.00 0.05 0.02 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0224 0.0223 0.0224 0.0285 0.0248 0.0279 -7.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.355 0.305 0.24 0.255 0.275 0.285 0.28 -
P/RPS 12.90 11.50 9.99 9.84 12.23 8.96 10.15 17.31%
P/EPS 114.52 66.30 96.00 -23.61 2,750.00 123.91 400.00 -56.52%
EY 0.87 1.51 1.04 -4.24 0.04 0.81 0.25 129.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.05 2.40 2.55 2.50 2.59 2.15 31.14%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 20/08/14 14/05/14 25/02/14 26/11/13 12/07/13 23/05/13 -
Price 0.37 0.33 0.305 0.265 0.26 0.29 0.355 -
P/RPS 13.45 12.44 12.70 10.22 11.57 9.12 12.86 3.03%
P/EPS 119.35 71.74 122.00 -24.54 2,600.00 126.09 507.14 -61.84%
EY 0.84 1.39 0.82 -4.08 0.04 0.79 0.20 160.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.30 3.05 2.65 2.36 2.64 2.73 14.83%

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