[DNEX] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 106.17%
YoY- -96.35%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 425,178 204,810 220,954 239,520 263,532 275,032 285,187 30.47%
PBT 399,564 100,801 -11,305 -4,254 -16,157 -6,875 38,631 374.04%
Tax -8,005 -11,618 -5,917 -4,824 -4,975 -4,738 -11,186 -19.97%
NP 391,559 89,183 -17,222 -9,078 -21,132 -11,613 27,445 487.29%
-
NP to SH 427,544 137,831 -2,977 1,096 -17,760 -12,129 24,300 575.29%
-
Tax Rate 2.00% 11.53% - - - - 28.96% -
Total Cost 33,619 115,627 238,176 248,598 284,664 286,645 257,742 -74.24%
-
Net Worth 1,465,978 923,793 613,515 496,103 457,103 457,103 492,265 106.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,465,978 923,793 613,515 496,103 457,103 457,103 492,265 106.85%
NOSH 3,090,706 2,517,406 2,218,058 1,908,090 1,758,090 1,758,090 1,758,090 45.61%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 92.09% 43.54% -7.79% -3.79% -8.02% -4.22% 9.62% -
ROE 29.16% 14.92% -0.49% 0.22% -3.89% -2.65% 4.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.21 8.65 10.08 12.55 14.99 15.64 16.22 -8.43%
EPS 14.29 5.82 -0.14 0.06 -1.01 -0.69 1.38 374.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.39 0.28 0.26 0.26 0.26 0.28 45.17%
Adjusted Per Share Value based on latest NOSH - 1,908,090
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.25 5.90 6.36 6.90 7.59 7.92 8.21 30.54%
EPS 12.31 3.97 -0.09 0.03 -0.51 -0.35 0.70 575.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4222 0.2661 0.1767 0.1429 0.1317 0.1317 0.1418 106.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.78 0.705 0.91 0.225 0.175 0.18 0.11 -
P/RPS 5.49 8.15 9.02 1.79 1.17 1.15 0.68 301.93%
P/EPS 5.46 12.12 -669.78 391.72 -17.32 -26.09 7.96 -22.20%
EY 18.32 8.25 -0.15 0.26 -5.77 -3.83 12.57 28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.81 3.25 0.87 0.67 0.69 0.39 154.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/09/21 25/05/21 25/02/21 26/11/20 26/08/20 02/06/20 -
Price 0.815 0.81 0.735 0.715 0.22 0.24 0.20 -
P/RPS 5.73 9.37 7.29 5.70 1.47 1.53 1.23 178.67%
P/EPS 5.70 13.92 -540.97 1,244.79 -21.78 -34.79 14.47 -46.23%
EY 17.53 7.18 -0.18 0.08 -4.59 -2.87 6.91 85.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.08 2.63 2.75 0.85 0.92 0.71 76.06%

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