[DNEX] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.08%
YoY- 120.89%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 403,829 266,092 261,227 261,619 268,114 278,246 285,955 25.79%
PBT 135,009 225,686 201,683 25,908 24,519 96,260 -95,080 -
Tax -11,628 -3,148 -963 -6,337 -5,157 7,604 -1,030 401.02%
NP 123,381 222,538 200,720 19,571 19,362 103,864 -96,110 -
-
NP to SH 123,381 222,538 200,720 19,571 19,362 103,864 -96,110 -
-
Tax Rate 8.61% 1.39% 0.48% 24.46% 21.03% -7.90% - -
Total Cost 280,448 43,554 60,507 242,048 248,752 174,382 382,065 -18.58%
-
Net Worth 789,291 767,428 774,883 623,075 672,969 482,159 523,500 31.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 789,291 767,428 774,883 623,075 672,969 482,159 523,500 31.38%
NOSH 773,814 767,428 745,080 741,756 747,743 741,784 747,857 2.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 30.55% 83.63% 76.84% 7.48% 7.22% 37.33% -33.61% -
ROE 15.63% 29.00% 25.90% 3.14% 2.88% 21.54% -18.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 52.19 34.67 35.06 35.27 35.86 37.51 38.24 22.97%
EPS 15.94 29.00 26.94 2.64 2.59 14.00 -12.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.04 0.84 0.90 0.65 0.70 28.44%
Adjusted Per Share Value based on latest NOSH - 741,756
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.63 7.66 7.52 7.54 7.72 8.01 8.24 25.74%
EPS 3.55 6.41 5.78 0.56 0.56 2.99 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2273 0.221 0.2232 0.1795 0.1938 0.1389 0.1508 31.36%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 0.95 1.10 0.83 0.63 0.86 1.34 -
P/RPS 1.82 2.74 3.14 2.35 1.76 2.29 3.50 -35.25%
P/EPS 5.96 3.28 4.08 31.46 24.33 6.14 -10.43 -
EY 16.78 30.52 24.49 3.18 4.11 16.28 -9.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.06 0.99 0.70 1.32 1.91 -38.02%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 28/08/03 29/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.07 0.94 1.16 1.00 0.81 0.68 1.21 -
P/RPS 2.05 2.71 3.31 2.84 2.26 1.81 3.16 -25.00%
P/EPS 6.71 3.24 4.31 37.90 31.28 4.86 -9.42 -
EY 14.90 30.85 23.22 2.64 3.20 20.59 -10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 1.12 1.19 0.90 1.05 1.73 -28.24%

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