[DNEX] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.01%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 349,575 344,013 243,638 173,933 157,301 171,839 175,381 58.31%
PBT -172,565 -178,047 -190,800 -254,390 -477,379 -447,050 -428,744 -45.45%
Tax 3,365 -1,205 -12,781 -7,177 -2,673 97 5,231 -25.46%
NP -169,200 -179,252 -203,581 -261,567 -480,052 -446,953 -423,513 -45.72%
-
NP to SH -174,736 -184,088 -208,079 -266,040 -483,779 -449,571 -424,994 -44.67%
-
Tax Rate - - - - - - - -
Total Cost 518,775 523,265 447,219 435,500 637,353 618,792 598,894 -9.12%
-
Net Worth 140,470 171,264 201,971 162,124 313,938 356,794 391,393 -49.46%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 140,470 171,264 201,971 162,124 313,938 356,794 391,393 -49.46%
NOSH 780,390 778,473 776,813 772,019 765,703 775,640 767,437 1.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -48.40% -52.11% -83.56% -150.38% -305.18% -260.10% -241.48% -
ROE -124.39% -107.49% -103.02% -164.10% -154.10% -126.00% -108.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.79 44.19 31.36 22.53 20.54 22.15 22.85 56.56%
EPS -22.39 -23.65 -26.79 -34.46 -63.18 -57.96 -55.38 -45.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.22 0.26 0.21 0.41 0.46 0.51 -50.02%
Adjusted Per Share Value based on latest NOSH - 772,019
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.07 9.91 7.02 5.01 4.53 4.95 5.05 58.35%
EPS -5.03 -5.30 -5.99 -7.66 -13.93 -12.95 -12.24 -44.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 0.0493 0.0582 0.0467 0.0904 0.1028 0.1127 -49.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.65 0.44 0.28 0.43 0.38 0.41 -
P/RPS 1.38 1.47 1.40 1.24 2.09 1.72 1.79 -15.90%
P/EPS -2.77 -2.75 -1.64 -0.81 -0.68 -0.66 -0.74 140.88%
EY -36.11 -36.38 -60.88 -123.07 -146.93 -152.53 -135.07 -58.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.95 1.69 1.33 1.05 0.83 0.80 164.19%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 22/08/06 19/05/06 28/02/06 21/11/05 25/08/05 20/05/05 -
Price 0.66 0.62 0.69 0.31 0.37 0.41 0.29 -
P/RPS 1.47 1.40 2.20 1.38 1.80 1.85 1.27 10.23%
P/EPS -2.95 -2.62 -2.58 -0.90 -0.59 -0.71 -0.52 217.75%
EY -33.93 -38.14 -38.82 -111.16 -170.76 -141.37 -190.96 -68.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 2.82 2.65 1.48 0.90 0.89 0.57 245.70%

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