[DNEX] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 51.64%
YoY- 856.0%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 444,077 632,820 672,146 721,210 403,829 266,092 261,227 42.20%
PBT -359,038 52,880 47,003 208,497 135,009 225,686 201,683 -
Tax -8,093 -20,027 -23,126 -21,399 -11,628 -3,148 -963 310.69%
NP -367,131 32,853 23,877 187,098 123,381 222,538 200,720 -
-
NP to SH -367,131 32,853 23,877 187,098 123,381 222,538 200,720 -
-
Tax Rate - 37.87% 49.20% 10.26% 8.61% 1.39% 0.48% -
Total Cost 811,208 599,967 648,269 534,112 280,448 43,554 60,507 459.93%
-
Net Worth 406,432 825,066 828,624 828,752 789,291 767,428 774,883 -34.83%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 406,432 825,066 828,624 828,752 789,291 767,428 774,883 -34.83%
NOSH 738,968 793,333 789,166 774,534 773,814 767,428 745,080 -0.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -82.67% 5.19% 3.55% 25.94% 30.55% 83.63% 76.84% -
ROE -90.33% 3.98% 2.88% 22.58% 15.63% 29.00% 25.90% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.09 79.77 85.17 93.12 52.19 34.67 35.06 42.98%
EPS -49.68 4.14 3.03 24.16 15.94 29.00 26.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.04 1.05 1.07 1.02 1.00 1.04 -34.47%
Adjusted Per Share Value based on latest NOSH - 774,534
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.79 18.23 19.36 20.77 11.63 7.66 7.52 42.25%
EPS -10.57 0.95 0.69 5.39 3.55 6.41 5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1171 0.2376 0.2387 0.2387 0.2273 0.221 0.2232 -34.82%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.71 0.73 0.70 0.94 0.95 0.95 1.10 -
P/RPS 1.18 0.92 0.82 1.01 1.82 2.74 3.14 -47.76%
P/EPS -1.43 17.63 23.14 3.89 5.96 3.28 4.08 -
EY -69.97 5.67 4.32 25.70 16.78 30.52 24.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.70 0.67 0.88 0.93 0.95 1.06 13.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 24/08/04 28/05/04 27/02/04 19/11/03 28/08/03 -
Price 0.51 0.75 0.69 0.74 1.07 0.94 1.16 -
P/RPS 0.85 0.94 0.81 0.79 2.05 2.71 3.31 -59.43%
P/EPS -1.03 18.11 22.81 3.06 6.71 3.24 4.31 -
EY -97.41 5.52 4.38 32.64 14.90 30.85 23.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.66 0.69 1.05 0.94 1.12 -11.60%

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