[DNEX] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 23.7%
YoY- 33.05%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 86,802 80,981 79,545 83,857 85,800 135,535 148,863 -30.13%
PBT 27,677 10,517 7,950 6,336 3,904 10,888 4,854 218.15%
Tax -9,908 -7,257 -5,931 -5,307 -3,925 -3,866 -3,426 102.59%
NP 17,769 3,260 2,019 1,029 -21 7,022 1,428 434.51%
-
NP to SH 12,215 -434 -2,785 -4,556 -5,971 515 -4,259 -
-
Tax Rate 35.80% 69.00% 74.60% 83.76% 100.54% 35.51% 70.58% -
Total Cost 69,033 77,721 77,526 82,828 85,821 128,513 147,435 -39.61%
-
Net Worth 85,319 86,616 77,652 77,440 77,620 99,000 86,134 -0.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 23,712 23,712 -
Div Payout % - - - - - 4,604.37% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 85,319 86,616 77,652 77,440 77,620 99,000 86,134 -0.63%
NOSH 775,636 787,419 776,521 774,400 776,203 900,000 783,043 -0.62%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.47% 4.03% 2.54% 1.23% -0.02% 5.18% 0.96% -
ROE 14.32% -0.50% -3.59% -5.88% -7.69% 0.52% -4.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.19 10.28 10.24 10.83 11.05 15.06 19.01 -29.69%
EPS 1.57 -0.06 -0.36 -0.59 -0.77 0.06 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 2.63 3.03 -
NAPS 0.11 0.11 0.10 0.10 0.10 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 774,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.50 2.33 2.29 2.42 2.47 3.90 4.29 -30.16%
EPS 0.35 -0.01 -0.08 -0.13 -0.17 0.01 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.68 -
NAPS 0.0246 0.0249 0.0224 0.0223 0.0224 0.0285 0.0248 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.255 0.355 0.305 0.24 0.255 0.275 0.285 -
P/RPS 2.28 3.45 2.98 2.22 2.31 1.83 1.50 32.09%
P/EPS 16.19 -644.09 -85.04 -40.79 -33.15 480.58 -52.40 -
EY 6.18 -0.16 -1.18 -2.45 -3.02 0.21 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 9.58 10.63 -
P/NAPS 2.32 3.23 3.05 2.40 2.55 2.50 2.59 -7.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 10/11/14 20/08/14 14/05/14 25/02/14 26/11/13 12/07/13 -
Price 0.305 0.37 0.33 0.305 0.265 0.26 0.29 -
P/RPS 2.73 3.60 3.22 2.82 2.40 1.73 1.53 46.95%
P/EPS 19.37 -671.30 -92.01 -51.84 -34.45 454.37 -53.32 -
EY 5.16 -0.15 -1.09 -1.93 -2.90 0.22 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 10.13 10.44 -
P/NAPS 2.77 3.36 3.30 3.05 2.65 2.36 2.64 3.24%

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