[DNEX] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
12-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 122.84%
YoY- 293.82%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 148,626 89,210 78,376 90,886 82,348 67,776 99,746 6.86%
PBT 195,606 19,822 22,268 14,176 4,696 6,368 3,520 95.22%
Tax -6,694 -5,762 -6,162 -2,150 -1,858 -2,552 -5,180 4.36%
NP 188,912 14,060 16,106 12,026 2,838 3,816 -1,660 -
-
NP to SH 189,746 8,762 11,016 4,644 -2,396 -798 -6,844 -
-
Tax Rate 3.42% 29.07% 27.67% 15.17% 39.57% 40.08% 147.16% -
Total Cost -40,286 75,150 62,270 78,860 79,510 63,960 101,406 -
-
Net Worth 186,025 92,231 77,577 85,139 111,813 303,239 116,659 8.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 15,502 - - - - - - -
Div Payout % 8.17% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 186,025 92,231 77,577 85,139 111,813 303,239 116,659 8.07%
NOSH 775,106 768,596 775,774 773,999 798,666 797,999 777,727 -0.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 127.11% 15.76% 20.55% 13.23% 3.45% 5.63% -1.66% -
ROE 102.00% 9.50% 14.20% 5.45% -2.14% -0.26% -5.87% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.17 11.61 10.10 11.74 10.31 8.49 12.83 6.91%
EPS 24.48 1.14 1.42 0.60 -0.30 -0.10 -0.88 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.12 0.10 0.11 0.14 0.38 0.15 8.14%
Adjusted Per Share Value based on latest NOSH - 783,043
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.28 2.57 2.26 2.62 2.37 1.95 2.87 6.88%
EPS 5.47 0.25 0.32 0.13 -0.07 -0.02 -0.20 -
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0266 0.0223 0.0245 0.0322 0.0873 0.0336 8.08%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.205 0.245 0.305 0.285 0.32 0.45 0.39 -
P/RPS 1.07 2.11 3.02 2.43 3.10 5.30 3.04 -15.95%
P/EPS 0.84 21.49 21.48 47.50 -106.67 -450.00 -44.32 -
EY 119.41 4.65 4.66 2.11 -0.94 -0.22 -2.26 -
DY 9.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 2.04 3.05 2.59 2.29 1.18 2.60 -16.98%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 27/08/15 20/08/14 12/07/13 15/08/12 24/08/11 18/08/10 -
Price 0.225 0.215 0.33 0.29 0.31 0.24 0.44 -
P/RPS 1.17 1.85 3.27 2.47 3.01 2.83 3.43 -16.39%
P/EPS 0.92 18.86 23.24 48.33 -103.33 -240.00 -50.00 -
EY 108.80 5.30 4.30 2.07 -0.97 -0.42 -2.00 -
DY 8.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.79 3.30 2.64 2.21 0.63 2.93 -17.24%

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