[DNEX] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 168.52%
YoY- 141.59%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 71,708 78,660 87,693 95,520 110,251 124,358 124,109 -30.69%
PBT 22,422 16,881 20,998 20,711 11,376 26,029 30,490 -18.57%
Tax -6,019 -6,919 -7,333 2,375 1,330 -1,886 -188 914.69%
NP 16,403 9,962 13,665 23,086 12,706 24,143 30,302 -33.65%
-
NP to SH 11,212 4,384 8,189 17,255 6,426 17,601 23,625 -39.24%
-
Tax Rate 26.84% 40.99% 34.92% -11.47% -11.69% 7.25% 0.62% -
Total Cost 55,305 68,698 74,028 72,434 97,545 100,215 93,807 -29.75%
-
Net Worth 291,909 362,889 324,342 217,009 117,081 150,445 144,720 59.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 291,909 362,889 324,342 217,009 117,081 150,445 144,720 59.84%
NOSH 768,181 772,105 754,285 775,034 780,545 791,818 803,999 -3.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.87% 12.66% 15.58% 24.17% 11.52% 19.41% 24.42% -
ROE 3.84% 1.21% 2.52% 7.95% 5.49% 11.70% 16.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.33 10.19 11.63 12.32 14.12 15.71 15.44 -28.59%
EPS 1.46 0.57 1.09 2.23 0.82 2.22 2.94 -37.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.47 0.43 0.28 0.15 0.19 0.18 64.79%
Adjusted Per Share Value based on latest NOSH - 775,034
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.07 2.27 2.53 2.75 3.18 3.58 3.57 -30.53%
EPS 0.32 0.13 0.24 0.50 0.19 0.51 0.68 -39.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0841 0.1045 0.0934 0.0625 0.0337 0.0433 0.0417 59.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.45 0.50 0.45 0.40 0.39 0.41 0.43 -
P/RPS 4.82 4.91 3.87 3.25 2.76 2.61 2.79 44.12%
P/EPS 30.83 88.06 41.45 17.97 47.37 18.44 14.63 64.59%
EY 3.24 1.14 2.41 5.57 2.11 5.42 6.83 -39.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.06 1.05 1.43 2.60 2.16 2.39 -37.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 20/05/11 23/02/11 15/11/10 18/08/10 17/05/10 23/02/10 -
Price 0.24 0.49 0.49 0.52 0.44 0.37 0.42 -
P/RPS 2.57 4.81 4.21 4.22 3.12 2.36 2.72 -3.72%
P/EPS 16.44 86.30 45.13 23.36 53.45 16.65 14.29 9.82%
EY 6.08 1.16 2.22 4.28 1.87 6.01 7.00 -8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.04 1.14 1.86 2.93 1.95 2.33 -58.28%

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