[DNEX] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 229.69%
YoY- 271.59%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 175,300 107,568 87,960 74,384 82,156 61,032 65,592 17.78%
PBT 64,572 25,088 8,484 18,496 8,768 5,776 -2,272 -
Tax -4,560 -6,368 -3,936 -5,528 0 -2,708 -5,040 -1.65%
NP 60,012 18,720 4,548 12,968 8,768 3,068 -7,312 -
-
NP to SH 60,320 21,492 1,868 7,744 2,084 -1,812 -11,736 -
-
Tax Rate 7.06% 25.38% 46.39% 29.89% 0.00% 46.88% - -
Total Cost 115,288 88,848 83,412 61,416 73,388 57,964 72,904 7.92%
-
Net Worth 415,999 109,017 85,616 77,440 96,757 128,350 362,889 2.30%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 31,147 - - - - - -
Div Payout % - 144.93% - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 415,999 109,017 85,616 77,440 96,757 128,350 362,889 2.30%
NOSH 1,733,333 778,695 778,333 774,400 744,285 755,000 772,105 14.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 34.23% 17.40% 5.17% 17.43% 10.67% 5.03% -11.15% -
ROE 14.50% 19.71% 2.18% 10.00% 2.15% -1.41% -3.23% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.11 13.81 11.30 9.61 11.04 8.08 8.50 2.93%
EPS 3.48 2.76 0.24 1.00 0.28 -0.24 -1.52 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.14 0.11 0.10 0.13 0.17 0.47 -10.58%
Adjusted Per Share Value based on latest NOSH - 774,400
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.05 3.10 2.53 2.14 2.37 1.76 1.89 17.78%
EPS 1.74 0.62 0.05 0.22 0.06 -0.05 -0.34 -
DPS 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.0314 0.0247 0.0223 0.0279 0.037 0.1045 2.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.395 0.225 0.30 0.24 0.28 0.34 0.50 -
P/RPS 3.91 1.63 2.65 2.50 2.54 4.21 5.89 -6.59%
P/EPS 11.35 8.15 125.00 24.00 100.00 -141.67 -32.89 -
EY 8.81 12.27 0.80 4.17 1.00 -0.71 -3.04 -
DY 0.00 17.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.61 2.73 2.40 2.15 2.00 1.06 7.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 16/05/16 15/05/15 14/05/14 23/05/13 23/05/12 20/05/11 -
Price 0.59 0.24 0.285 0.305 0.355 0.31 0.49 -
P/RPS 5.83 1.74 2.52 3.18 3.22 3.83 5.77 0.17%
P/EPS 16.95 8.70 118.75 30.50 126.79 -129.17 -32.24 -
EY 5.90 11.50 0.84 3.28 0.79 -0.77 -3.10 -
DY 0.00 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.71 2.59 3.05 2.73 1.82 1.04 15.41%

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