[DNEX] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -58.25%
YoY- -88.33%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 700,033 426,462 192,273 574,641 269,320 272,016 473,469 6.73%
PBT 40,664 -15,486 -124,586 33,201 142,706 -123,866 1,206,216 -43.14%
Tax -21,964 4,028 -10,028 -17,254 -6,056 -9,698 -48,532 -12.37%
NP 18,700 -11,458 -134,614 15,946 136,650 -133,565 1,157,684 -49.70%
-
NP to SH 12,725 -17,845 -139,584 15,946 136,650 -133,565 1,157,684 -52.83%
-
Tax Rate 54.01% - - 51.97% 4.24% - 4.02% -
Total Cost 681,333 437,921 326,887 558,694 132,669 405,581 -684,214 -
-
Net Worth 131,908 141,712 315,603 777,399 748,087 484,405 978,009 -28.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 131,908 141,712 315,603 777,399 748,087 484,405 978,009 -28.37%
NOSH 775,934 787,294 769,764 747,499 748,087 745,238 746,571 0.64%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.67% -2.69% -70.01% 2.78% 50.74% -49.10% 244.51% -
ROE 9.65% -12.59% -44.23% 2.05% 18.27% -27.57% 118.37% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 90.22 54.17 24.98 76.88 36.00 36.50 63.42 6.04%
EPS 1.64 -2.27 -18.13 2.13 18.27 -17.87 155.07 -53.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.41 1.04 1.00 0.65 1.31 -28.83%
Adjusted Per Share Value based on latest NOSH - 793,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.16 12.28 5.54 16.55 7.76 7.83 13.64 6.72%
EPS 0.37 -0.51 -4.02 0.46 3.94 -3.85 33.34 -52.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0408 0.0909 0.2239 0.2155 0.1395 0.2817 -28.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.65 0.62 0.43 0.73 0.95 0.86 1.44 -
P/RPS 0.72 1.14 1.72 0.95 2.64 2.36 2.27 -17.41%
P/EPS 39.63 -27.35 -2.37 34.22 5.20 -4.80 0.93 86.83%
EY 2.52 -3.66 -42.17 2.92 19.23 -20.84 107.69 -46.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 3.44 1.05 0.70 0.95 1.32 1.10 23.04%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 15/11/06 21/11/05 26/11/04 19/11/03 29/11/02 26/11/01 -
Price 0.62 0.66 0.37 0.75 0.94 0.68 1.71 -
P/RPS 0.69 1.22 1.48 0.98 2.61 1.86 2.70 -20.33%
P/EPS 37.80 -29.12 -2.04 35.16 5.15 -3.79 1.10 80.26%
EY 2.65 -3.43 -49.01 2.84 19.43 -26.36 90.68 -44.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.67 0.90 0.72 0.94 1.05 1.31 18.61%

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