[DNEX] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -84.71%
YoY- -75.88%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 284,428 175,300 107,568 87,960 74,384 82,156 61,032 29.22%
PBT 120,700 64,572 25,088 8,484 18,496 8,768 5,776 65.92%
Tax -5,952 -4,560 -6,368 -3,936 -5,528 0 -2,708 14.01%
NP 114,748 60,012 18,720 4,548 12,968 8,768 3,068 82.82%
-
NP to SH 64,940 60,320 21,492 1,868 7,744 2,084 -1,812 -
-
Tax Rate 4.93% 7.06% 25.38% 46.39% 29.89% 0.00% 46.88% -
Total Cost 169,680 115,288 88,848 83,412 61,416 73,388 57,964 19.59%
-
Net Worth 436,817 415,999 109,017 85,616 77,440 96,757 128,350 22.63%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 31,147 - - - - -
Div Payout % - - 144.93% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 436,817 415,999 109,017 85,616 77,440 96,757 128,350 22.63%
NOSH 1,757,339 1,733,333 778,695 778,333 774,400 744,285 755,000 15.11%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 40.34% 34.23% 17.40% 5.17% 17.43% 10.67% 5.03% -
ROE 14.87% 14.50% 19.71% 2.18% 10.00% 2.15% -1.41% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.28 10.11 13.81 11.30 9.61 11.04 8.08 12.37%
EPS 3.72 3.48 2.76 0.24 1.00 0.28 -0.24 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.14 0.11 0.10 0.13 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 778,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.19 5.05 3.10 2.53 2.14 2.37 1.76 29.19%
EPS 1.87 1.74 0.62 0.05 0.22 0.06 -0.05 -
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1198 0.0314 0.0247 0.0223 0.0279 0.037 22.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.40 0.395 0.225 0.30 0.24 0.28 0.34 -
P/RPS 2.46 3.91 1.63 2.65 2.50 2.54 4.21 -8.56%
P/EPS 10.76 11.35 8.15 125.00 24.00 100.00 -141.67 -
EY 9.29 8.81 12.27 0.80 4.17 1.00 -0.71 -
DY 0.00 0.00 17.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.65 1.61 2.73 2.40 2.15 2.00 -3.64%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 16/05/16 15/05/15 14/05/14 23/05/13 23/05/12 -
Price 0.375 0.59 0.24 0.285 0.305 0.355 0.31 -
P/RPS 2.30 5.83 1.74 2.52 3.18 3.22 3.83 -8.14%
P/EPS 10.09 16.95 8.70 118.75 30.50 126.79 -129.17 -
EY 9.91 5.90 11.50 0.84 3.28 0.79 -0.77 -
DY 0.00 0.00 16.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.46 1.71 2.59 3.05 2.73 1.82 -3.17%

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