[DXN] YoY Annualized Quarter Result on 28-Feb-2005 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- -5.29%
YoY- 35.98%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 225,152 199,459 180,615 172,964 104,274 0 -
PBT 28,671 28,185 27,449 27,908 19,048 0 -
Tax -9,222 -4,234 -6,370 -5,873 -2,843 0 -
NP 19,449 23,951 21,079 22,035 16,205 0 -
-
NP to SH 19,449 23,951 21,079 22,035 16,205 0 -
-
Tax Rate 32.16% 15.02% 23.21% 21.04% 14.93% - -
Total Cost 205,703 175,508 159,536 150,929 88,069 0 -
-
Net Worth 158,844 143,169 126,798 109,910 61,445 0 -
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - 5,916 5,992 48 37 - -
Div Payout % - 24.70% 28.43% 0.22% 0.23% - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 158,844 143,169 126,798 109,910 61,445 0 -
NOSH 231,956 236,643 239,695 240,556 185,411 0 -
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 8.64% 12.01% 11.67% 12.74% 15.54% 0.00% -
ROE 12.24% 16.73% 16.62% 20.05% 26.37% 0.00% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 97.07 84.29 75.35 71.90 56.24 0.00 -
EPS 8.39 10.12 8.80 9.16 8.74 0.00 -
DPS 0.00 2.50 2.50 0.02 0.02 0.00 -
NAPS 0.6848 0.605 0.529 0.4569 0.3314 95.4533 -62.70%
Adjusted Per Share Value based on latest NOSH - 240,104
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 4.52 4.00 3.62 3.47 2.09 0.00 -
EPS 0.39 0.48 0.42 0.44 0.33 0.00 -
DPS 0.00 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.0319 0.0287 0.0254 0.022 0.0123 95.4533 -79.79%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 - -
Price 0.44 0.62 0.64 0.87 1.00 0.00 -
P/RPS 0.45 0.74 0.85 1.21 1.78 0.00 -
P/EPS 5.25 6.13 7.28 9.50 11.44 0.00 -
EY 19.06 16.32 13.74 10.53 8.74 0.00 -
DY 0.00 4.03 3.91 0.02 0.02 0.00 -
P/NAPS 0.64 1.02 1.21 1.90 3.02 0.00 -
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 29/04/08 25/04/07 24/04/06 12/05/05 21/04/04 - -
Price 0.52 0.61 0.60 0.78 0.89 0.00 -
P/RPS 0.54 0.72 0.80 1.08 1.58 0.00 -
P/EPS 6.20 6.03 6.82 8.52 10.18 0.00 -
EY 16.12 16.59 14.66 11.74 9.82 0.00 -
DY 0.00 4.10 4.17 0.03 0.02 0.00 -
P/NAPS 0.76 1.01 1.13 1.71 2.69 0.00 -

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