[DNEX] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 38.87%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 90,196 86,802 80,981 79,545 83,857 85,800 135,535 -23.79%
PBT 25,174 27,677 10,517 7,950 6,336 3,904 10,888 74.94%
Tax -9,510 -9,908 -7,257 -5,931 -5,307 -3,925 -3,866 82.32%
NP 15,664 17,769 3,260 2,019 1,029 -21 7,022 70.80%
-
NP to SH 10,746 12,215 -434 -2,785 -4,556 -5,971 515 659.32%
-
Tax Rate 37.78% 35.80% 69.00% 74.60% 83.76% 100.54% 35.51% -
Total Cost 74,532 69,033 77,721 77,526 82,828 85,821 128,513 -30.47%
-
Net Worth 85,616 85,319 86,616 77,652 77,440 77,620 99,000 -9.23%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - 23,712 -
Div Payout % - - - - - - 4,604.37% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 85,616 85,319 86,616 77,652 77,440 77,620 99,000 -9.23%
NOSH 778,333 775,636 787,419 776,521 774,400 776,203 900,000 -9.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 17.37% 20.47% 4.03% 2.54% 1.23% -0.02% 5.18% -
ROE 12.55% 14.32% -0.50% -3.59% -5.88% -7.69% 0.52% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.59 11.19 10.28 10.24 10.83 11.05 15.06 -16.03%
EPS 1.38 1.57 -0.06 -0.36 -0.59 -0.77 0.06 710.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
NAPS 0.11 0.11 0.11 0.10 0.10 0.10 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 776,521
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.60 2.50 2.33 2.29 2.42 2.47 3.90 -23.70%
EPS 0.31 0.35 -0.01 -0.08 -0.13 -0.17 0.01 888.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.0247 0.0246 0.0249 0.0224 0.0223 0.0224 0.0285 -9.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.30 0.255 0.355 0.305 0.24 0.255 0.275 -
P/RPS 2.59 2.28 3.45 2.98 2.22 2.31 1.83 26.08%
P/EPS 21.73 16.19 -644.09 -85.04 -40.79 -33.15 480.58 -87.33%
EY 4.60 6.18 -0.16 -1.18 -2.45 -3.02 0.21 684.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.58 -
P/NAPS 2.73 2.32 3.23 3.05 2.40 2.55 2.50 6.04%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 24/02/15 10/11/14 20/08/14 14/05/14 25/02/14 26/11/13 -
Price 0.285 0.305 0.37 0.33 0.305 0.265 0.26 -
P/RPS 2.46 2.73 3.60 3.22 2.82 2.40 1.73 26.47%
P/EPS 20.64 19.37 -671.30 -92.01 -51.84 -34.45 454.37 -87.29%
EY 4.84 5.16 -0.15 -1.09 -1.93 -2.90 0.22 686.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.13 -
P/NAPS 2.59 2.77 3.36 3.30 3.05 2.65 2.36 6.40%

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