[DXN] QoQ Quarter Result on 31-May-2004 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 10.45%
YoY- 101.46%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 43,049 45,783 43,009 41,123 37,438 31,336 20,833 62.30%
PBT 6,060 6,808 7,553 7,488 5,558 6,150 3,973 32.54%
Tax -1,474 -1,386 -1,466 -1,547 -179 -1,340 -905 38.47%
NP 4,586 5,422 6,087 5,941 5,379 4,810 3,068 30.76%
-
NP to SH 4,586 5,422 6,087 5,941 5,379 4,810 3,068 30.76%
-
Tax Rate 24.32% 20.36% 19.41% 20.66% 3.22% 21.79% 22.78% -
Total Cost 38,463 40,361 36,922 35,182 32,059 26,526 17,765 67.43%
-
Net Worth 109,703 95,100 91,016 86,589 49,654 47,485 42,751 87.54%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 24 23 - - 14 4,495 - -
Div Payout % 0.52% 0.44% - - 0.28% 93.46% - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 109,703 95,100 91,016 86,589 49,654 47,485 42,751 87.54%
NOSH 240,104 239,911 240,592 240,526 149,832 149,844 143,364 41.07%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 10.65% 11.84% 14.15% 14.45% 14.37% 15.35% 14.73% -
ROE 4.18% 5.70% 6.69% 6.86% 10.83% 10.13% 7.18% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 17.93 19.08 17.88 17.10 24.99 20.91 14.53 15.06%
EPS 1.91 2.26 2.53 2.47 3.59 3.21 2.14 -7.30%
DPS 0.01 0.01 0.00 0.00 0.01 3.00 0.00 -
NAPS 0.4569 0.3964 0.3783 0.36 0.3314 0.3169 0.2982 32.93%
Adjusted Per Share Value based on latest NOSH - 240,526
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 0.86 0.92 0.86 0.82 0.75 0.63 0.42 61.32%
EPS 0.09 0.11 0.12 0.12 0.11 0.10 0.06 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.022 0.0191 0.0183 0.0174 0.01 0.0095 0.0086 87.15%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 - -
Price 0.87 0.98 0.87 0.84 1.00 0.94 0.00 -
P/RPS 4.85 5.14 4.87 4.91 4.00 4.49 0.00 -
P/EPS 45.55 43.36 34.39 34.01 27.86 29.28 0.00 -
EY 2.20 2.31 2.91 2.94 3.59 3.41 0.00 -
DY 0.01 0.01 0.00 0.00 0.01 3.19 0.00 -
P/NAPS 1.90 2.47 2.30 2.33 3.02 2.97 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 12/05/05 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 25/09/03 -
Price 0.78 0.89 0.89 0.88 0.89 0.96 0.00 -
P/RPS 4.35 4.66 4.98 5.15 3.56 4.59 0.00 -
P/EPS 40.84 39.38 35.18 35.63 24.79 29.91 0.00 -
EY 2.45 2.54 2.84 2.81 4.03 3.34 0.00 -
DY 0.01 0.01 0.00 0.00 0.01 3.13 0.00 -
P/NAPS 1.71 2.25 2.35 2.44 2.69 3.03 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