[DNEX] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 106.4%
YoY- -96.02%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,215,856 1,420,179 1,248,362 261,294 282,294 244,580 185,866 30.74%
PBT -31,902 179,038 724,614 -4,640 62,134 86,528 58,902 -
Tax 29,138 -334,405 8,168 -5,262 -9,014 -6,028 -5,568 -
NP -2,764 -155,366 732,782 -9,903 53,120 80,500 53,334 -
-
NP to SH 38,906 -129,442 674,796 1,195 48,564 56,792 54,018 -4.57%
-
Tax Rate - 186.78% -1.13% - 14.51% 6.97% 9.45% -
Total Cost 1,218,620 1,575,545 515,580 271,197 229,174 164,080 132,532 37.25%
-
Net Worth 1,832,475 1,799,108 1,594,163 496,103 474,669 456,959 418,203 23.47%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 37,509 - - - 17,425 -
Div Payout % - - 5.56% - - - 32.26% -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,832,475 1,799,108 1,594,163 496,103 474,669 456,959 418,203 23.47%
NOSH 3,471,964 3,156,331 3,155,324 1,908,090 1,758,035 1,757,639 1,742,516 10.34%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.23% -10.94% 58.70% -3.79% 18.82% 32.91% 28.69% -
ROE 2.12% -7.19% 42.33% 0.24% 10.23% 12.43% 12.92% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.16 44.99 39.94 13.69 16.06 13.92 10.67 19.49%
EPS 1.22 -4.10 22.06 0.07 2.76 3.24 3.10 -12.46%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 1.00 -
NAPS 0.56 0.57 0.51 0.26 0.27 0.26 0.24 12.85%
Adjusted Per Share Value based on latest NOSH - 1,908,090
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.02 40.90 35.96 7.53 8.13 7.04 5.35 30.75%
EPS 1.12 -3.73 19.44 0.03 1.40 1.64 1.56 -4.61%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.50 -
NAPS 0.5278 0.5182 0.4592 0.1429 0.1367 0.1316 0.1205 23.47%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.45 0.475 0.76 0.225 0.255 0.395 0.58 -
P/RPS 1.21 1.06 1.90 1.64 1.59 2.84 5.44 -19.31%
P/EPS 37.85 -11.58 3.52 359.07 9.23 12.22 18.71 10.58%
EY 2.64 -8.63 28.41 0.28 10.83 8.18 5.34 -9.56%
DY 0.00 0.00 1.58 0.00 0.00 0.00 1.72 -
P/NAPS 0.80 0.83 1.49 0.87 0.94 1.52 2.42 -14.61%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/24 28/08/23 24/02/22 25/02/21 22/08/19 06/08/18 22/08/17 -
Price 0.365 0.44 1.14 0.715 0.255 0.40 0.525 -
P/RPS 0.98 0.98 2.85 5.22 1.59 2.87 4.92 -20.57%
P/EPS 30.70 -10.73 5.28 1,141.05 9.23 12.38 16.94 8.85%
EY 3.26 -9.32 18.94 0.09 10.83 8.08 5.90 -8.11%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.90 -
P/NAPS 0.65 0.77 2.24 2.75 0.94 1.54 2.19 -15.91%

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