[DNEX] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 93.2%

YoY- 88.34%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	78,376	90,886	82,348	67,776	99,746	127,462	181,834	-13.08%
YoY %	-13.76%	10.37%	21.50%	-32.05%	-21.74%	-29.90%	-	-
Horiz. %	43.10%	49.98%	45.29%	37.27%	54.86%	70.10%	100.00%	-
PBT	22,268	14,176	4,696	6,368	3,520	41,748	41,030	-9.68%
YoY %	57.08%	201.87%	-26.26%	80.91%	-91.57%	1.75%	-	-
Horiz. %	54.27%	34.55%	11.45%	15.52%	8.58%	101.75%	100.00%	-
Tax	-6,162	-2,150	-1,858	-2,552	-5,180	-8,216	-13,886	-12.65%
YoY %	-186.60%	-15.72%	27.19%	50.73%	36.95%	40.83%	-	-
Horiz. %	44.38%	15.48%	13.38%	18.38%	37.30%	59.17%	100.00%	-
NP	16,106	12,026	2,838	3,816	-1,660	33,532	27,144	-8.32%
YoY %	33.93%	323.75%	-25.63%	329.88%	-104.95%	23.53%	-	-
Horiz. %	59.34%	44.30%	10.46%	14.06%	-6.12%	123.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,016	4,644	-2,396	-798	-6,844	27,554	19,616	-9.16%
YoY %	137.21%	293.82%	-200.25%	88.34%	-124.84%	40.47%	-	-
Horiz. %	56.16%	23.67%	-12.21%	-4.07%	-34.89%	140.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.67%	15.17%	39.57%	40.08%	147.16%	19.68%	33.84%	-
YoY %	82.40%	-61.66%	-1.27%	-72.76%	647.76%	-41.84%	-	-
Horiz. %	81.77%	44.83%	116.93%	118.44%	434.87%	58.16%	100.00%	-
Total Cost	62,270	78,860	79,510	63,960	101,406	93,930	154,690	-14.06%
YoY %	-21.04%	-0.82%	24.31%	-36.93%	7.96%	-39.28%	-	-
Horiz. %	40.25%	50.98%	51.40%	41.35%	65.55%	60.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,577	85,139	111,813	303,239	116,659	131,578	158,436	-11.21%
YoY %	-8.88%	-23.86%	-63.13%	159.94%	-11.34%	-16.95%	-	-
Horiz. %	48.96%	53.74%	70.57%	191.40%	73.63%	83.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	77,577	85,139	111,813	303,239	116,659	131,578	158,436	-11.21%
YoY %	-8.88%	-23.86%	-63.13%	159.94%	-11.34%	-16.95%	-	-
Horiz. %	48.96%	53.74%	70.57%	191.40%	73.63%	83.05%	100.00%	-
NOSH	775,774	773,999	798,666	797,999	777,727	773,988	754,461	0.46%
YoY %	0.23%	-3.09%	0.08%	2.61%	0.48%	2.59%	-	-
Horiz. %	102.82%	102.59%	105.86%	105.77%	103.08%	102.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	20.55%	13.23%	3.45%	5.63%	-1.66%	26.31%	14.93%	-
YoY %	55.33%	283.48%	-38.72%	439.16%	-106.31%	76.22%	-	-
Horiz. %	137.64%	88.61%	23.11%	37.71%	-11.12%	176.22%	100.00%	-
ROE	14.20%	5.45%	-2.14%	-0.26%	-5.87%	20.94%	12.38%	-
YoY %	160.55%	354.67%	-723.08%	95.57%	-128.03%	69.14%	-	-
Horiz. %	114.70%	44.02%	-17.29%	-2.10%	-47.42%	169.14%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	10.10	11.74	10.31	8.49	12.83	16.47	24.10	-13.48%
YoY %	-13.97%	13.87%	21.44%	-33.83%	-22.10%	-31.66%	-	-
Horiz. %	41.91%	48.71%	42.78%	35.23%	53.24%	68.34%	100.00%	-
EPS	1.42	0.60	-0.30	-0.10	-0.88	3.56	2.60	-9.58%
YoY %	136.67%	300.00%	-200.00%	88.64%	-124.72%	36.92%	-	-
Horiz. %	54.62%	23.08%	-11.54%	-3.85%	-33.85%	136.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.10	0.11	0.14	0.38	0.15	0.17	0.21	-11.62%
YoY %	-9.09%	-21.43%	-63.16%	153.33%	-11.76%	-19.05%	-	-
Horiz. %	47.62%	52.38%	66.67%	180.95%	71.43%	80.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 768,181
RPS	2.26	2.62	2.37	1.95	2.87	3.67	5.24	-13.07%
YoY %	-13.74%	10.55%	21.54%	-32.06%	-21.80%	-29.96%	-	-
Horiz. %	43.13%	50.00%	45.23%	37.21%	54.77%	70.04%	100.00%	-
EPS	0.32	0.13	-0.07	-0.02	-0.20	0.79	0.56	-8.90%
YoY %	146.15%	285.71%	-250.00%	90.00%	-125.32%	41.07%	-	-
Horiz. %	57.14%	23.21%	-12.50%	-3.57%	-35.71%	141.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0223	0.0245	0.0322	0.0873	0.0336	0.0379	0.0456	-11.23%
YoY %	-8.98%	-23.91%	-63.12%	159.82%	-11.35%	-16.89%	-	-
Horiz. %	48.90%	53.73%	70.61%	191.45%	73.68%	83.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.305	0.285	0.32	0.45	0.39	0.31	0.19	-
P/RPS	3.02	2.43	3.10	5.30	3.04	1.88	0.79	25.03%
YoY %	24.28%	-21.61%	-41.51%	74.34%	61.70%	137.97%	-	-
Horiz. %	382.28%	307.59%	392.41%	670.89%	384.81%	237.97%	100.00%	-
P/EPS	21.48	47.50	-106.67	-450.00	-44.32	8.71	7.31	19.66%
YoY %	-54.78%	144.53%	76.30%	-915.34%	-608.84%	19.15%	-	-
Horiz. %	293.84%	649.79%	-1,459.23%	-6,155.95%	-606.29%	119.15%	100.00%	-
EY	4.66	2.11	-0.94	-0.22	-2.26	11.48	13.68	-16.42%
YoY %	120.85%	324.47%	-327.27%	90.27%	-119.69%	-16.08%	-	-
Horiz. %	34.06%	15.42%	-6.87%	-1.61%	-16.52%	83.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.05	2.59	2.29	1.18	2.60	1.82	0.90	22.54%
YoY %	17.76%	13.10%	94.07%	-54.62%	42.86%	102.22%	-	-
Horiz. %	338.89%	287.78%	254.44%	131.11%	288.89%	202.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	20/08/14	12/07/13	15/08/12	24/08/11	18/08/10	13/08/09	26/08/08	-
Price	0.33	0.29	0.31	0.24	0.44	0.28	0.19	-
P/RPS	3.27	2.47	3.01	2.83	3.43	1.70	0.79	26.69%
YoY %	32.39%	-17.94%	6.36%	-17.49%	101.76%	115.19%	-	-
Horiz. %	413.92%	312.66%	381.01%	358.23%	434.18%	215.19%	100.00%	-
P/EPS	23.24	48.33	-103.33	-240.00	-50.00	7.87	7.31	21.24%
YoY %	-51.91%	146.77%	56.95%	-380.00%	-735.32%	7.66%	-	-
Horiz. %	317.92%	661.15%	-1,413.54%	-3,283.17%	-683.99%	107.66%	100.00%	-
EY	4.30	2.07	-0.97	-0.42	-2.00	12.71	13.68	-17.53%
YoY %	107.73%	313.40%	-130.95%	79.00%	-115.74%	-7.09%	-	-
Horiz. %	31.43%	15.13%	-7.09%	-3.07%	-14.62%	92.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.30	2.64	2.21	0.63	2.93	1.65	0.90	24.16%
YoY %	25.00%	19.46%	250.79%	-78.50%	77.58%	83.33%	-	-
Horiz. %	366.67%	293.33%	245.56%	70.00%	325.56%	183.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos