[DNEX] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -227.32%
YoY- -106.59%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 90,181 81,141 87,566 99,645 65,773 87,706 125,825 -5.39%
PBT 21,369 23,325 14,508 142 127,424 22,026 35,065 -7.91%
Tax -5,702 -8,196 -3,753 -2,971 -4,052 -5,905 -9,322 -7.86%
NP 15,666 15,129 10,754 -2,829 123,372 16,121 25,742 -7.94%
-
NP to SH 9,914 10,598 3,216 -7,842 119,072 10,214 18,708 -10.03%
-
Tax Rate 26.68% 35.14% 25.87% 2,092.25% 3.18% 26.81% 26.58% -
Total Cost 74,514 66,012 76,812 102,474 -57,598 71,585 100,082 -4.79%
-
Net Worth 92,949 84,892 85,587 108,352 155,041 216,674 131,782 -5.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 92,949 84,892 85,587 108,352 155,041 216,674 131,782 -5.64%
NOSH 774,583 771,747 778,064 773,947 775,208 773,838 775,193 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.37% 18.65% 12.28% -2.84% 187.57% 18.38% 20.46% -
ROE 10.67% 12.48% 3.76% -7.24% 76.80% 4.71% 14.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.64 10.51 11.25 12.87 8.48 11.33 16.23 -5.38%
EPS 1.28 1.37 0.41 -1.01 15.36 1.32 2.41 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.14 0.20 0.28 0.17 -5.63%
Adjusted Per Share Value based on latest NOSH - 780,666
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.60 2.34 2.52 2.87 1.89 2.53 3.62 -5.36%
EPS 0.29 0.31 0.09 -0.23 3.43 0.29 0.54 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0245 0.0247 0.0312 0.0447 0.0624 0.038 -5.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.245 0.355 0.275 0.28 0.22 0.40 0.28 -
P/RPS 2.10 3.38 2.44 2.17 2.59 3.53 1.73 3.28%
P/EPS 19.14 25.85 66.53 -27.63 1.43 30.30 11.60 8.70%
EY 5.22 3.87 1.50 -3.62 69.82 3.30 8.62 -8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 3.23 2.50 2.00 1.10 1.43 1.65 3.59%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 10/11/14 26/11/13 28/11/12 22/11/11 15/11/10 12/11/09 -
Price 0.265 0.37 0.26 0.30 0.25 0.52 0.47 -
P/RPS 2.28 3.52 2.31 2.33 2.95 4.59 2.90 -3.92%
P/EPS 20.70 26.94 62.90 -29.61 1.63 39.39 19.48 1.01%
EY 4.83 3.71 1.59 -3.38 61.44 2.54 5.13 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 3.36 2.36 2.14 1.25 1.86 2.76 -3.63%

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