[DNEX] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 295.0%
YoY- 291.2%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 589,968 249,808 794,284 257,650 271,424 558,186 518,992 2.15%
PBT 37,500 115,186 60,838 236,850 -117,478 2,262,800 24,032 7.69%
Tax 5,686 -236,630 -22,638 358 117,478 -50,458 -14,999 -
NP 43,186 -121,444 38,200 237,208 0 2,212,342 9,033 29.77%
-
NP to SH 37,224 -126,680 38,200 237,208 -124,062 2,212,342 9,033 26.60%
-
Tax Rate -15.16% 205.43% 37.21% -0.15% - 2.23% 62.41% -
Total Cost 546,782 371,252 756,084 20,442 271,424 -1,654,156 509,959 1.16%
-
Net Worth 170,609 355,321 802,199 775,774 523,152 1,216,847 228,835 -4.77%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 170,609 355,321 802,199 775,774 523,152 1,216,847 228,835 -4.77%
NOSH 775,499 772,439 764,000 745,937 747,361 746,532 752,749 0.49%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.32% -48.61% 4.81% 92.07% 0.00% 396.34% 1.74% -
ROE 21.82% -35.65% 4.76% 30.58% -23.71% 181.81% 3.95% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 76.08 32.34 103.96 34.54 36.32 74.77 68.95 1.65%
EPS 4.80 -16.40 5.00 31.80 -16.60 296.40 1.20 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.46 1.05 1.04 0.70 1.63 0.304 -5.24%
Adjusted Per Share Value based on latest NOSH - 745,080
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.99 7.20 22.88 7.42 7.82 16.08 14.95 2.15%
EPS 1.07 -3.65 1.10 6.83 -3.57 63.72 0.26 26.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.1023 0.2311 0.2234 0.1507 0.3505 0.0659 -4.78%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 0.38 0.70 1.10 1.34 1.23 3.34 -
P/RPS 0.85 1.18 0.67 3.18 3.69 1.65 4.84 -25.15%
P/EPS 13.54 -2.32 14.00 3.46 -8.07 0.42 278.33 -39.56%
EY 7.38 -43.16 7.14 28.91 -12.39 240.93 0.36 65.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 0.83 0.67 1.06 1.91 0.75 10.99 -19.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 25/08/05 24/08/04 28/08/03 30/08/02 29/08/01 28/08/00 -
Price 0.62 0.41 0.69 1.16 1.21 1.91 3.68 -
P/RPS 0.81 1.27 0.66 3.36 3.33 2.55 5.34 -26.96%
P/EPS 12.92 -2.50 13.80 3.65 -7.29 0.64 306.67 -40.99%
EY 7.74 -40.00 7.25 27.41 -13.72 155.16 0.33 69.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 0.89 0.66 1.12 1.73 1.17 12.11 -21.55%

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