[DNEX] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 925.6%
YoY- 308.84%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 721,210 403,829 266,092 261,227 261,619 268,114 278,246 88.58%
PBT 208,497 135,009 225,686 201,683 25,908 24,519 96,260 67.32%
Tax -21,399 -11,628 -3,148 -963 -6,337 -5,157 7,604 -
NP 187,098 123,381 222,538 200,720 19,571 19,362 103,864 47.99%
-
NP to SH 187,098 123,381 222,538 200,720 19,571 19,362 103,864 47.99%
-
Tax Rate 10.26% 8.61% 1.39% 0.48% 24.46% 21.03% -7.90% -
Total Cost 534,112 280,448 43,554 60,507 242,048 248,752 174,382 110.76%
-
Net Worth 828,752 789,291 767,428 774,883 623,075 672,969 482,159 43.44%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 828,752 789,291 767,428 774,883 623,075 672,969 482,159 43.44%
NOSH 774,534 773,814 767,428 745,080 741,756 747,743 741,784 2.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 25.94% 30.55% 83.63% 76.84% 7.48% 7.22% 37.33% -
ROE 22.58% 15.63% 29.00% 25.90% 3.14% 2.88% 21.54% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 93.12 52.19 34.67 35.06 35.27 35.86 37.51 83.24%
EPS 24.16 15.94 29.00 26.94 2.64 2.59 14.00 43.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.00 1.04 0.84 0.90 0.65 39.37%
Adjusted Per Share Value based on latest NOSH - 745,080
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.77 11.63 7.66 7.52 7.54 7.72 8.01 88.63%
EPS 5.39 3.55 6.41 5.78 0.56 0.56 2.99 48.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2387 0.2273 0.221 0.2232 0.1795 0.1938 0.1389 43.42%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.94 0.95 0.95 1.10 0.83 0.63 0.86 -
P/RPS 1.01 1.82 2.74 3.14 2.35 1.76 2.29 -42.02%
P/EPS 3.89 5.96 3.28 4.08 31.46 24.33 6.14 -26.21%
EY 25.70 16.78 30.52 24.49 3.18 4.11 16.28 35.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.95 1.06 0.99 0.70 1.32 -23.66%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 19/11/03 28/08/03 29/05/03 28/02/03 29/11/02 -
Price 0.74 1.07 0.94 1.16 1.00 0.81 0.68 -
P/RPS 0.79 2.05 2.71 3.31 2.84 2.26 1.81 -42.43%
P/EPS 3.06 6.71 3.24 4.31 37.90 31.28 4.86 -26.51%
EY 32.64 14.90 30.85 23.22 2.64 3.20 20.59 35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.05 0.94 1.12 1.19 0.90 1.05 -24.39%

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