[DNEX] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -12.03%
YoY- 335.86%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 95,550 93,582 92,219 90,196 86,802 80,981 79,545 12.96%
PBT 23,427 26,210 26,454 25,174 27,677 10,517 7,950 105.13%
Tax -7,602 -8,038 -9,708 -9,510 -9,908 -7,257 -5,931 17.94%
NP 15,825 18,172 16,746 15,664 17,769 3,260 2,019 293.10%
-
NP to SH 11,226 11,702 11,088 10,746 12,215 -434 -2,785 -
-
Tax Rate 32.45% 30.67% 36.70% 37.78% 35.80% 69.00% 74.60% -
Total Cost 79,725 75,410 75,473 74,532 69,033 77,721 77,526 1.87%
-
Net Worth 100,551 94,000 93,935 85,616 85,319 86,616 77,652 18.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 100,551 94,000 93,935 85,616 85,319 86,616 77,652 18.74%
NOSH 773,469 783,333 782,800 778,333 775,636 787,419 776,521 -0.26%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.56% 19.42% 18.16% 17.37% 20.47% 4.03% 2.54% -
ROE 11.16% 12.45% 11.80% 12.55% 14.32% -0.50% -3.59% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.35 11.95 11.78 11.59 11.19 10.28 10.24 13.26%
EPS 1.45 1.49 1.42 1.38 1.57 -0.06 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.11 0.11 0.11 0.10 19.05%
Adjusted Per Share Value based on latest NOSH - 778,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.75 2.70 2.66 2.60 2.50 2.33 2.29 12.94%
EPS 0.32 0.34 0.32 0.31 0.35 -0.01 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0271 0.0271 0.0247 0.0246 0.0249 0.0224 18.73%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.25 0.245 0.245 0.30 0.255 0.355 0.305 -
P/RPS 2.02 2.05 2.08 2.59 2.28 3.45 2.98 -22.77%
P/EPS 17.22 16.40 17.30 21.73 16.19 -644.09 -85.04 -
EY 5.81 6.10 5.78 4.60 6.18 -0.16 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.04 2.04 2.73 2.32 3.23 3.05 -26.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 20/08/14 -
Price 0.23 0.265 0.215 0.285 0.305 0.37 0.33 -
P/RPS 1.86 2.22 1.83 2.46 2.73 3.60 3.22 -30.57%
P/EPS 15.85 17.74 15.18 20.64 19.37 -671.30 -92.01 -
EY 6.31 5.64 6.59 4.84 5.16 -0.15 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.21 1.79 2.59 2.77 3.36 3.30 -33.91%

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