[DNEX] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -108.73%
YoY- -109.3%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 268,114 278,246 285,955 283,233 429,336 567,796 789,886 -51.24%
PBT 24,519 96,260 -95,080 -89,428 1,095,059 807,467 1,013,607 -91.57%
Tax -5,157 7,604 -1,030 25,451 7,447 90,487 122,255 -
NP 19,362 103,864 -96,110 -63,977 1,102,506 897,954 1,135,862 -93.32%
-
NP to SH 19,362 103,864 -96,110 -93,668 1,072,815 753,590 961,070 -92.54%
-
Tax Rate 21.03% -7.90% - - -0.68% -11.21% -12.06% -
Total Cost 248,752 174,382 382,065 347,210 -673,170 -330,158 -345,976 -
-
Net Worth 672,969 482,159 523,500 552,671 590,663 977,769 1,202,165 -32.00%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 672,969 482,159 523,500 552,671 590,663 977,769 1,202,165 -32.00%
NOSH 747,743 741,784 747,857 746,853 747,675 746,388 737,525 0.91%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.22% 37.33% -33.61% -22.59% 256.79% 158.15% 143.80% -
ROE 2.88% 21.54% -18.36% -16.95% 181.63% 77.07% 79.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 35.86 37.51 38.24 37.92 57.42 76.07 107.10 -51.68%
EPS 2.59 14.00 -12.85 -12.54 143.49 100.96 130.31 -92.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.65 0.70 0.74 0.79 1.31 1.63 -32.62%
Adjusted Per Share Value based on latest NOSH - 746,853
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.72 8.01 8.24 8.16 12.37 16.35 22.75 -51.25%
EPS 0.56 2.99 -2.77 -2.70 30.90 21.71 27.68 -92.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1938 0.1389 0.1508 0.1592 0.1701 0.2816 0.3462 -32.00%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.63 0.86 1.34 1.43 1.61 1.44 1.23 -
P/RPS 1.76 2.29 3.50 3.77 2.80 1.89 1.15 32.70%
P/EPS 24.33 6.14 -10.43 -11.40 1.12 1.43 0.94 769.83%
EY 4.11 16.28 -9.59 -8.77 89.12 70.11 105.94 -88.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.32 1.91 1.93 2.04 1.10 0.75 -4.48%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 30/05/02 28/02/02 26/11/01 29/08/01 -
Price 0.81 0.68 1.21 1.53 1.52 1.71 1.91 -
P/RPS 2.26 1.81 3.16 4.03 2.65 2.25 1.78 17.20%
P/EPS 31.28 4.86 -9.42 -12.20 1.06 1.69 1.47 663.62%
EY 3.20 20.59 -10.62 -8.20 94.40 59.04 68.23 -86.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 1.73 2.07 1.92 1.31 1.17 -16.00%

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