[DNEX] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 75.03%
YoY- 84.56%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 69,860 33,560 25,916 15,258 16,010 15,442 17,490 150.68%
PBT 7 -2,241 904 1,444 341 92,384 3,752 -98.45%
Tax -1,051 -1,300 -252 -677 -1,744 -1,763 -16 1507.48%
NP -1,044 -3,541 652 767 -1,403 90,621 3,736 -
-
NP to SH -1,897 -4,684 -745 -453 -1,814 89,703 2,535 -
-
Tax Rate 15,014.29% - 27.88% 46.88% 511.44% 1.91% 0.43% -
Total Cost 70,904 37,101 25,264 14,491 17,413 -75,179 13,754 196.94%
-
Net Worth 102,754 109,293 104,299 128,350 134,078 155,061 291,909 -49.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 23,712 - - - 39,434 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 102,754 109,293 104,299 128,350 134,078 155,061 291,909 -49.98%
NOSH 790,416 780,666 744,999 755,000 788,695 775,306 768,181 1.91%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.49% -10.55% 2.52% 5.03% -8.76% 586.85% 21.36% -
ROE -1.85% -4.29% -0.71% -0.35% -1.35% 57.85% 0.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.84 4.30 3.48 2.02 2.03 1.99 2.28 145.78%
EPS -0.24 -0.60 -0.10 -0.06 -0.23 11.57 0.33 -
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.17 0.17 0.20 0.38 -50.92%
Adjusted Per Share Value based on latest NOSH - 755,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.01 0.97 0.75 0.44 0.46 0.44 0.50 151.75%
EPS -0.05 -0.13 -0.02 -0.01 -0.05 2.58 0.07 -
DPS 0.68 0.00 0.00 0.00 1.14 0.00 0.00 -
NAPS 0.0296 0.0315 0.03 0.037 0.0386 0.0447 0.0841 -49.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.28 0.32 0.34 0.26 0.22 0.45 -
P/RPS 3.39 6.51 9.20 16.82 12.81 11.05 19.76 -68.95%
P/EPS -125.00 -46.67 -320.00 -566.67 -113.04 1.90 136.36 -
EY -0.80 -2.14 -0.31 -0.18 -0.88 52.59 0.73 -
DY 10.00 0.00 0.00 0.00 19.23 0.00 0.00 -
P/NAPS 2.31 2.00 2.29 2.00 1.53 1.10 1.18 56.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 15/08/12 23/05/12 27/02/12 22/11/11 24/08/11 -
Price 0.27 0.30 0.31 0.31 0.35 0.25 0.24 -
P/RPS 3.05 6.98 8.91 15.34 17.24 12.55 10.54 -56.08%
P/EPS -112.50 -50.00 -310.00 -516.67 -152.17 2.16 72.73 -
EY -0.89 -2.00 -0.32 -0.19 -0.66 46.28 1.38 -
DY 11.11 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 2.08 2.14 2.21 1.82 2.06 1.25 0.63 120.92%

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