[DNEX] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1.08%
YoY- -108.89%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 135,535 148,863 149,875 144,594 90,744 72,626 64,200 64.49%
PBT 10,888 4,854 862 114 448 95,073 97,921 -76.84%
Tax -3,866 -3,426 -2,603 -3,280 -3,973 -4,436 -4,200 -5.36%
NP 7,022 1,428 -1,741 -3,166 -3,525 90,637 93,721 -82.19%
-
NP to SH 515 -4,259 -6,805 -7,779 -7,696 86,691 89,971 -96.79%
-
Tax Rate 35.51% 70.58% 301.97% 2,877.19% 886.83% 4.67% 4.29% -
Total Cost 128,513 147,435 151,616 147,760 94,269 -18,011 -29,521 -
-
Net Worth 99,000 86,134 96,757 102,754 109,293 104,299 128,350 -15.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 23,712 23,712 23,712 23,712 39,434 39,434 39,434 -28.73%
Div Payout % 4,604.37% 0.00% 0.00% 0.00% 0.00% 45.49% 43.83% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 99,000 86,134 96,757 102,754 109,293 104,299 128,350 -15.88%
NOSH 900,000 783,043 744,285 790,416 780,666 744,999 755,000 12.41%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.18% 0.96% -1.16% -2.19% -3.88% 124.80% 145.98% -
ROE 0.52% -4.94% -7.03% -7.57% -7.04% 83.12% 70.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.06 19.01 20.14 18.29 11.62 9.75 8.50 46.37%
EPS 0.06 -0.54 -0.91 -0.98 -0.99 11.64 11.92 -97.05%
DPS 2.63 3.03 3.19 3.00 5.05 5.29 5.22 -36.65%
NAPS 0.11 0.11 0.13 0.13 0.14 0.14 0.17 -25.16%
Adjusted Per Share Value based on latest NOSH - 790,416
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.90 4.29 4.32 4.16 2.61 2.09 1.85 64.33%
EPS 0.01 -0.12 -0.20 -0.22 -0.22 2.50 2.59 -97.53%
DPS 0.68 0.68 0.68 0.68 1.14 1.14 1.14 -29.11%
NAPS 0.0285 0.0248 0.0279 0.0296 0.0315 0.03 0.037 -15.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.275 0.285 0.28 0.30 0.28 0.32 0.34 -
P/RPS 1.83 1.50 1.39 1.64 2.41 3.28 4.00 -40.59%
P/EPS 480.58 -52.40 -30.62 -30.48 -28.40 2.75 2.85 2942.70%
EY 0.21 -1.91 -3.27 -3.28 -3.52 36.36 35.05 -96.69%
DY 9.58 10.63 11.38 10.00 18.04 16.54 15.36 -26.98%
P/NAPS 2.50 2.59 2.15 2.31 2.00 2.29 2.00 16.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 12/07/13 23/05/13 28/02/13 28/11/12 15/08/12 23/05/12 -
Price 0.26 0.29 0.355 0.27 0.30 0.31 0.31 -
P/RPS 1.73 1.53 1.76 1.48 2.58 3.18 3.65 -39.18%
P/EPS 454.37 -53.32 -38.83 -27.43 -30.43 2.66 2.60 3015.97%
EY 0.22 -1.88 -2.58 -3.65 -3.29 37.54 38.44 -96.79%
DY 10.13 10.44 8.97 11.11 16.84 17.08 16.85 -28.74%
P/NAPS 2.36 2.64 2.73 2.08 2.14 2.21 1.82 18.89%

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