[DXN] QoQ Quarter Result on 29-Feb-2004 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 11.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 45,783 43,009 41,123 37,438 31,336 20,833 14,677 113.04%
PBT 6,808 7,553 7,488 5,558 6,150 3,973 3,368 59.66%
Tax -1,386 -1,466 -1,547 -179 -1,340 -905 -419 121.52%
NP 5,422 6,087 5,941 5,379 4,810 3,068 2,949 49.91%
-
NP to SH 5,422 6,087 5,941 5,379 4,810 3,068 2,949 49.91%
-
Tax Rate 20.36% 19.41% 20.66% 3.22% 21.79% 22.78% 12.44% -
Total Cost 40,361 36,922 35,182 32,059 26,526 17,765 11,728 127.42%
-
Net Worth 95,100 91,016 86,589 49,654 47,485 42,751 3,892,604 -91.52%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 23 - - 14 4,495 - - -
Div Payout % 0.44% - - 0.28% 93.46% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 95,100 91,016 86,589 49,654 47,485 42,751 3,892,604 -91.52%
NOSH 239,911 240,592 240,526 149,832 149,844 143,364 37,519 243.34%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 11.84% 14.15% 14.45% 14.37% 15.35% 14.73% 20.09% -
ROE 5.70% 6.69% 6.86% 10.83% 10.13% 7.18% 0.08% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 19.08 17.88 17.10 24.99 20.91 14.53 39.12 -37.95%
EPS 2.26 2.53 2.47 3.59 3.21 2.14 7.86 -56.33%
DPS 0.01 0.00 0.00 0.01 3.00 0.00 0.00 -
NAPS 0.3964 0.3783 0.36 0.3314 0.3169 0.2982 103.75 -97.53%
Adjusted Per Share Value based on latest NOSH - 149,832
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 0.92 0.86 0.82 0.75 0.63 0.42 0.29 115.45%
EPS 0.11 0.12 0.12 0.11 0.10 0.06 0.06 49.62%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0191 0.0183 0.0174 0.01 0.0095 0.0086 0.7809 -91.51%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 - - -
Price 0.98 0.87 0.84 1.00 0.94 0.00 0.00 -
P/RPS 5.14 4.87 4.91 4.00 4.49 0.00 0.00 -
P/EPS 43.36 34.39 34.01 27.86 29.28 0.00 0.00 -
EY 2.31 2.91 2.94 3.59 3.41 0.00 0.00 -
DY 0.01 0.00 0.00 0.01 3.19 0.00 0.00 -
P/NAPS 2.47 2.30 2.33 3.02 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 25/09/03 25/09/03 -
Price 0.89 0.89 0.88 0.89 0.96 0.00 0.00 -
P/RPS 4.66 4.98 5.15 3.56 4.59 0.00 0.00 -
P/EPS 39.38 35.18 35.63 24.79 29.91 0.00 0.00 -
EY 2.54 2.84 2.81 4.03 3.34 0.00 0.00 -
DY 0.01 0.00 0.00 0.01 3.13 0.00 0.00 -
P/NAPS 2.25 2.35 2.44 2.69 3.03 0.00 0.00 -

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