[DNEX] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 74.76%
YoY- 150.89%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 23,031 22,615 21,990 25,946 21,668 20,592 18,596 15.31%
PBT 6,116 7,790 2,121 10,183 6,360 6,510 4,624 20.47%
Tax -1,396 -1,897 -984 -3,761 -3,066 -1,699 -1,382 0.67%
NP 4,720 5,893 1,137 6,422 3,294 4,811 3,242 28.42%
-
NP to SH 3,055 3,914 467 4,266 2,441 3,572 1,936 35.50%
-
Tax Rate 22.83% 24.35% 46.39% 36.93% 48.21% 26.10% 29.89% -
Total Cost 18,311 16,722 20,853 19,524 18,374 15,781 15,354 12.44%
-
Net Worth 94,000 93,935 85,616 85,319 86,616 77,652 77,440 13.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 94,000 93,935 85,616 85,319 86,616 77,652 77,440 13.77%
NOSH 783,333 782,800 778,333 775,636 787,419 776,521 774,400 0.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.49% 26.06% 5.17% 24.75% 15.20% 23.36% 17.43% -
ROE 3.25% 4.17% 0.55% 5.00% 2.82% 4.60% 2.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.94 2.89 2.83 3.35 2.75 2.65 2.40 14.47%
EPS 0.39 0.50 0.06 0.55 0.31 0.46 0.25 34.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 0.10 0.10 12.91%
Adjusted Per Share Value based on latest NOSH - 775,636
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.66 0.65 0.63 0.75 0.62 0.59 0.54 14.30%
EPS 0.09 0.11 0.01 0.12 0.07 0.10 0.06 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0271 0.0247 0.0246 0.0249 0.0224 0.0223 13.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.245 0.245 0.30 0.255 0.355 0.305 0.24 -
P/RPS 8.33 8.48 10.62 7.62 12.90 11.50 9.99 -11.39%
P/EPS 62.82 49.00 500.00 46.36 114.52 66.30 96.00 -24.60%
EY 1.59 2.04 0.20 2.16 0.87 1.51 1.04 32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.04 2.73 2.32 3.23 3.05 2.40 -10.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 20/08/14 14/05/14 -
Price 0.265 0.215 0.285 0.305 0.37 0.33 0.305 -
P/RPS 9.01 7.44 10.09 9.12 13.45 12.44 12.70 -20.43%
P/EPS 67.95 43.00 475.00 55.45 119.35 71.74 122.00 -32.28%
EY 1.47 2.33 0.21 1.80 0.84 1.39 0.82 47.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.79 2.59 2.77 3.36 3.30 3.05 -19.31%

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