[DNEX] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 520.75%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 422,125 173,933 444,077 403,829 268,114 427,715 1,029,785 -13.80%
PBT -29,372 -254,390 -359,038 135,009 25,756 1,092,043 -93,761 -17.58%
Tax 388 -7,177 -8,093 -11,628 -5,880 -21,160 93,761 -59.91%
NP -28,984 -261,567 -367,131 123,381 19,876 1,070,883 0 -
-
NP to SH -34,676 -266,040 -367,131 123,381 19,876 1,070,883 -136,068 -20.36%
-
Tax Rate - - - 8.61% 22.83% 1.94% - -
Total Cost 451,109 435,500 811,208 280,448 248,238 -643,168 1,029,785 -12.84%
-
Net Worth 115,586 154,226 405,465 767,369 653,661 589,545 89,555 4.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 115,586 154,226 405,465 767,369 653,661 589,545 89,555 4.34%
NOSH 770,577 771,130 737,210 752,323 734,451 746,259 746,295 0.53%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -6.87% -150.38% -82.67% 30.55% 7.41% 250.37% 0.00% -
ROE -30.00% -172.50% -90.55% 16.08% 3.04% 181.65% -151.94% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 54.78 22.56 60.24 53.68 36.51 57.31 137.99 -14.26%
EPS -4.50 -34.50 -49.80 16.40 2.70 143.50 -18.20 -20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.20 0.55 1.02 0.89 0.79 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 773,814
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.16 5.01 12.79 11.63 7.72 12.32 29.66 -13.80%
EPS -1.00 -7.66 -10.57 3.55 0.57 30.84 -3.92 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0444 0.1168 0.221 0.1883 0.1698 0.0258 4.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.63 0.28 0.71 0.95 0.63 1.61 1.94 -
P/RPS 1.15 1.24 1.18 1.77 1.73 2.81 1.41 -3.33%
P/EPS -14.00 -0.81 -1.43 5.79 23.28 1.12 -10.64 4.67%
EY -7.14 -123.21 -70.14 17.26 4.30 89.13 -9.40 -4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 1.40 1.29 0.93 0.71 2.04 16.17 -20.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 24/05/01 -
Price 0.88 0.31 0.51 1.07 0.81 1.52 1.44 -
P/RPS 1.61 1.37 0.85 1.99 2.22 2.65 1.04 7.55%
P/EPS -19.56 -0.90 -1.02 6.52 29.93 1.06 -7.90 16.30%
EY -5.11 -111.29 -97.65 15.33 3.34 94.41 -12.66 -14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 1.55 0.93 1.05 0.91 1.92 12.00 -11.22%

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