[DNEX] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 41.77%
YoY- 1050.54%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 67,306 36,836 47,421 26,892 27,914 23,031 22,615 106.22%
PBT 28,417 8,546 91,531 6,272 7,400 6,116 7,790 136.04%
Tax -9,420 -1,786 -1,755 -1,592 -3,325 -1,396 -1,897 189.65%
NP 18,997 6,760 89,776 4,680 4,075 4,720 5,893 117.44%
-
NP to SH 18,606 8,251 89,500 5,373 3,790 3,055 3,914 181.38%
-
Tax Rate 33.15% 20.90% 1.92% 25.38% 44.93% 22.83% 24.35% -
Total Cost 48,309 30,076 -42,355 22,212 23,839 18,311 16,722 102.19%
-
Net Worth 380,575 298,743 186,135 109,017 100,551 94,000 93,935 153.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 7,786 - - - -
Div Payout % - - - 144.93% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 380,575 298,743 186,135 109,017 100,551 94,000 93,935 153.06%
NOSH 1,729,887 1,422,586 775,563 778,695 773,469 783,333 782,800 69.25%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 28.22% 18.35% 189.32% 17.40% 14.60% 20.49% 26.06% -
ROE 4.89% 2.76% 48.08% 4.93% 3.77% 3.25% 4.17% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.89 2.59 6.11 3.45 3.61 2.94 2.89 21.79%
EPS 1.07 0.58 11.54 0.69 0.49 0.39 0.50 65.68%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.24 0.14 0.13 0.12 0.12 49.51%
Adjusted Per Share Value based on latest NOSH - 778,695
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.94 1.06 1.37 0.77 0.80 0.66 0.65 106.61%
EPS 0.54 0.24 2.58 0.15 0.11 0.09 0.11 187.45%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.1096 0.086 0.0536 0.0314 0.029 0.0271 0.0271 152.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.255 0.30 0.205 0.225 0.25 0.245 0.245 -
P/RPS 6.55 11.59 3.35 6.52 6.93 8.33 8.48 -15.74%
P/EPS 23.71 51.72 1.78 32.61 51.02 62.82 49.00 -38.22%
EY 4.22 1.93 56.29 3.07 1.96 1.59 2.04 61.99%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.16 1.43 0.85 1.61 1.92 2.04 2.04 -31.24%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 24/11/16 16/08/16 16/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.375 0.255 0.225 0.24 0.23 0.265 0.215 -
P/RPS 9.64 9.85 3.68 6.95 6.37 9.01 7.44 18.75%
P/EPS 34.87 43.97 1.95 34.78 46.94 67.95 43.00 -12.98%
EY 2.87 2.27 51.29 2.88 2.13 1.47 2.33 14.83%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.70 1.21 0.94 1.71 1.77 2.21 1.79 -3.36%

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