[DNEX] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -44.56%
YoY- 537.23%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 632,820 672,146 721,210 403,829 266,092 261,227 261,619 79.90%
PBT 52,880 47,003 208,497 135,009 225,686 201,683 25,908 60.69%
Tax -20,027 -23,126 -21,399 -11,628 -3,148 -963 -6,337 114.90%
NP 32,853 23,877 187,098 123,381 222,538 200,720 19,571 41.11%
-
NP to SH 32,853 23,877 187,098 123,381 222,538 200,720 19,571 41.11%
-
Tax Rate 37.87% 49.20% 10.26% 8.61% 1.39% 0.48% 24.46% -
Total Cost 599,967 648,269 534,112 280,448 43,554 60,507 242,048 82.85%
-
Net Worth 825,066 828,624 828,752 789,291 767,428 774,883 623,075 20.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 825,066 828,624 828,752 789,291 767,428 774,883 623,075 20.52%
NOSH 793,333 789,166 774,534 773,814 767,428 745,080 741,756 4.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.19% 3.55% 25.94% 30.55% 83.63% 76.84% 7.48% -
ROE 3.98% 2.88% 22.58% 15.63% 29.00% 25.90% 3.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 79.77 85.17 93.12 52.19 34.67 35.06 35.27 72.04%
EPS 4.14 3.03 24.16 15.94 29.00 26.94 2.64 34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.07 1.02 1.00 1.04 0.84 15.25%
Adjusted Per Share Value based on latest NOSH - 773,814
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.23 19.36 20.77 11.63 7.66 7.52 7.54 79.85%
EPS 0.95 0.69 5.39 3.55 6.41 5.78 0.56 42.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.2387 0.2387 0.2273 0.221 0.2232 0.1795 20.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.73 0.70 0.94 0.95 0.95 1.10 0.83 -
P/RPS 0.92 0.82 1.01 1.82 2.74 3.14 2.35 -46.39%
P/EPS 17.63 23.14 3.89 5.96 3.28 4.08 31.46 -31.95%
EY 5.67 4.32 25.70 16.78 30.52 24.49 3.18 46.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.88 0.93 0.95 1.06 0.99 -20.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 28/05/04 27/02/04 19/11/03 28/08/03 29/05/03 -
Price 0.75 0.69 0.74 1.07 0.94 1.16 1.00 -
P/RPS 0.94 0.81 0.79 2.05 2.71 3.31 2.84 -52.05%
P/EPS 18.11 22.81 3.06 6.71 3.24 4.31 37.90 -38.79%
EY 5.52 4.38 32.64 14.90 30.85 23.22 2.64 63.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.69 1.05 0.94 1.12 1.19 -28.39%

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