[DNEX] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -5.78%
YoY- -1982.86%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 243,638 173,933 157,301 171,839 175,381 444,077 632,820 -47.10%
PBT -190,800 -254,390 -477,379 -447,050 -428,744 -359,038 52,880 -
Tax -12,781 -7,177 -2,673 97 5,231 -8,093 -20,027 -25.89%
NP -203,581 -261,567 -480,052 -446,953 -423,513 -367,131 32,853 -
-
NP to SH -208,079 -266,040 -483,779 -449,571 -424,994 -367,131 32,853 -
-
Tax Rate - - - - - - 37.87% -
Total Cost 447,219 435,500 637,353 618,792 598,894 811,208 599,967 -17.80%
-
Net Worth 201,971 162,124 313,938 356,794 391,393 406,432 825,066 -60.90%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 201,971 162,124 313,938 356,794 391,393 406,432 825,066 -60.90%
NOSH 776,813 772,019 765,703 775,640 767,437 738,968 793,333 -1.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -83.56% -150.38% -305.18% -260.10% -241.48% -82.67% 5.19% -
ROE -103.02% -164.10% -154.10% -126.00% -108.58% -90.33% 3.98% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.36 22.53 20.54 22.15 22.85 60.09 79.77 -46.36%
EPS -26.79 -34.46 -63.18 -57.96 -55.38 -49.68 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.21 0.41 0.46 0.51 0.55 1.04 -60.34%
Adjusted Per Share Value based on latest NOSH - 775,640
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.02 5.01 4.53 4.95 5.05 12.79 18.23 -47.10%
EPS -5.99 -7.66 -13.93 -12.95 -12.24 -10.57 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0467 0.0904 0.1028 0.1127 0.1171 0.2376 -60.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.28 0.43 0.38 0.41 0.71 0.73 -
P/RPS 1.40 1.24 2.09 1.72 1.79 1.18 0.92 32.33%
P/EPS -1.64 -0.81 -0.68 -0.66 -0.74 -1.43 17.63 -
EY -60.88 -123.07 -146.93 -152.53 -135.07 -69.97 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.33 1.05 0.83 0.80 1.29 0.70 80.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 28/02/06 21/11/05 25/08/05 20/05/05 28/02/05 26/11/04 -
Price 0.69 0.31 0.37 0.41 0.29 0.51 0.75 -
P/RPS 2.20 1.38 1.80 1.85 1.27 0.85 0.94 76.36%
P/EPS -2.58 -0.90 -0.59 -0.71 -0.52 -1.03 18.11 -
EY -38.82 -111.16 -170.76 -141.37 -190.96 -97.41 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.48 0.90 0.89 0.57 0.93 0.72 138.57%

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