[DNEX] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.65%
YoY- 673.2%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 149,875 144,594 90,744 72,626 64,200 65,340 71,243 64.10%
PBT 862 114 448 95,073 97,921 95,909 100,046 -95.78%
Tax -2,603 -3,280 -3,973 -4,436 -4,200 -4,783 -5,943 -42.29%
NP -1,741 -3,166 -3,525 90,637 93,721 91,126 94,103 -
-
NP to SH -6,805 -7,779 -7,696 86,691 89,971 87,490 89,832 -
-
Tax Rate 301.97% 2,877.19% 886.83% 4.67% 4.29% 4.99% 5.94% -
Total Cost 151,616 147,760 94,269 -18,011 -29,521 -25,786 -22,860 -
-
Net Worth 96,757 102,754 109,293 104,299 128,350 134,078 155,061 -26.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 23,712 23,712 39,434 39,434 39,434 39,434 - -
Div Payout % 0.00% 0.00% 0.00% 45.49% 43.83% 45.07% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 96,757 102,754 109,293 104,299 128,350 134,078 155,061 -26.95%
NOSH 744,285 790,416 780,666 744,999 755,000 788,695 775,306 -2.68%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.16% -2.19% -3.88% 124.80% 145.98% 139.46% 132.09% -
ROE -7.03% -7.57% -7.04% 83.12% 70.10% 65.25% 57.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.14 18.29 11.62 9.75 8.50 8.28 9.19 68.63%
EPS -0.91 -0.98 -0.99 11.64 11.92 11.09 11.59 -
DPS 3.19 3.00 5.05 5.29 5.22 5.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.17 0.17 0.20 -24.94%
Adjusted Per Share Value based on latest NOSH - 744,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.32 4.16 2.61 2.09 1.85 1.88 2.05 64.29%
EPS -0.20 -0.22 -0.22 2.50 2.59 2.52 2.59 -
DPS 0.68 0.68 1.14 1.14 1.14 1.14 0.00 -
NAPS 0.0279 0.0296 0.0315 0.03 0.037 0.0386 0.0447 -26.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.28 0.30 0.28 0.32 0.34 0.26 0.22 -
P/RPS 1.39 1.64 2.41 3.28 4.00 3.14 2.39 -30.30%
P/EPS -30.62 -30.48 -28.40 2.75 2.85 2.34 1.90 -
EY -3.27 -3.28 -3.52 36.36 35.05 42.67 52.67 -
DY 11.38 10.00 18.04 16.54 15.36 19.23 0.00 -
P/NAPS 2.15 2.31 2.00 2.29 2.00 1.53 1.10 56.26%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 28/11/12 15/08/12 23/05/12 27/02/12 22/11/11 -
Price 0.355 0.27 0.30 0.31 0.31 0.35 0.25 -
P/RPS 1.76 1.48 2.58 3.18 3.65 4.22 2.72 -25.16%
P/EPS -38.83 -27.43 -30.43 2.66 2.60 3.16 2.16 -
EY -2.58 -3.65 -3.29 37.54 38.44 31.69 46.35 -
DY 8.97 11.11 16.84 17.08 16.85 14.29 0.00 -
P/NAPS 2.73 2.08 2.14 2.21 1.82 2.06 1.25 68.25%

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