[DNEX] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 413.23%
YoY- 206.12%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 143,431 220,527 387,397 547,864 627,303 545,395 457,229 -53.73%
PBT 44,533 69,236 69,897 48,827 12,741 -48,017 -70,950 -
Tax 7,511 288 -5,372 -6,541 -19,106 -16,227 -1,521 -
NP 52,044 69,524 64,525 42,286 -6,365 -64,244 -72,471 -
-
NP to SH 45,398 62,983 58,714 36,798 -11,748 -69,665 -77,828 -
-
Tax Rate -16.87% -0.42% 7.69% 13.40% 149.96% - - -
Total Cost 91,387 151,003 322,872 505,578 633,668 609,639 529,700 -68.90%
-
Net Worth 169,807 165,129 170,492 155,197 131,933 95,737 104,989 37.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 169,807 165,129 170,492 155,197 131,933 95,737 104,989 37.66%
NOSH 771,851 786,333 774,968 775,987 776,077 736,444 749,923 1.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 36.29% 31.53% 16.66% 7.72% -1.01% -11.78% -15.85% -
ROE 26.73% 38.14% 34.44% 23.71% -8.90% -72.77% -74.13% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.58 28.04 49.99 70.60 80.83 74.06 60.97 -54.61%
EPS 5.88 8.01 7.58 4.74 -1.51 -9.46 -10.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.22 0.20 0.17 0.13 0.14 35.05%
Adjusted Per Share Value based on latest NOSH - 775,987
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.13 6.35 11.16 15.78 18.07 15.71 13.17 -53.74%
EPS 1.31 1.81 1.69 1.06 -0.34 -2.01 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0476 0.0491 0.0447 0.038 0.0276 0.0302 37.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.14 0.19 0.38 0.57 0.65 0.70 0.82 -
P/RPS 0.75 0.68 0.76 0.81 0.80 0.95 1.34 -32.01%
P/EPS 2.38 2.37 5.02 12.02 -42.94 -7.40 -7.90 -
EY 42.01 42.16 19.94 8.32 -2.33 -13.51 -12.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 1.73 2.85 3.82 5.38 5.86 -77.05%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 23/05/08 28/02/08 23/11/07 22/08/07 29/05/07 -
Price 0.11 0.19 0.18 0.43 0.62 0.65 0.64 -
P/RPS 0.59 0.68 0.36 0.61 0.77 0.88 1.05 -31.83%
P/EPS 1.87 2.37 2.38 9.07 -40.96 -6.87 -6.17 -
EY 53.47 42.16 42.09 11.03 -2.44 -14.55 -16.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.90 0.82 2.15 3.65 5.00 4.57 -77.03%

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