[DXN] YoY Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 1.23%
YoY- 99.9%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 215,926 195,528 190,688 168,264 71,020 0 -
PBT 29,022 29,072 32,148 30,082 14,682 0 -
Tax -6,626 -8,686 -5,882 -6,026 -2,648 0 -
NP 22,396 20,386 26,266 24,056 12,034 0 -
-
NP to SH 22,406 20,386 26,266 24,056 12,034 0 -
-
Tax Rate 22.83% 29.88% 18.30% 20.03% 18.04% - -
Total Cost 193,530 175,142 164,422 144,208 58,986 0 -
-
Net Worth 151,344 131,938 121,618 91,003 39,521 0 -
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 151,344 131,938 121,618 91,003 39,521 0 -
NOSH 230,989 237,599 240,972 240,560 132,533 0 -
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 10.37% 10.43% 13.77% 14.30% 16.94% 0.00% -
ROE 14.80% 15.45% 21.60% 26.43% 30.45% 0.00% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 93.48 82.29 79.13 69.95 53.59 0.00 -
EPS 9.70 8.58 10.90 10.00 9.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6552 0.5553 0.5047 0.3783 0.2982 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,592
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 4.33 3.92 3.83 3.38 1.42 0.00 -
EPS 0.45 0.41 0.53 0.48 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0265 0.0244 0.0183 0.0079 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 30/08/07 30/08/06 31/08/05 31/08/04 - - -
Price 0.62 0.58 0.70 0.87 0.00 0.00 -
P/RPS 0.66 0.70 0.88 1.24 0.00 0.00 -
P/EPS 6.39 6.76 6.42 8.70 0.00 0.00 -
EY 15.65 14.79 15.57 11.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 1.39 2.30 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/07 20/10/06 24/10/05 26/10/04 25/09/03 - -
Price 0.58 0.55 0.65 0.89 0.00 0.00 -
P/RPS 0.62 0.67 0.82 1.27 0.00 0.00 -
P/EPS 5.98 6.41 5.96 8.90 0.00 0.00 -
EY 16.72 15.60 16.77 11.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 1.29 2.35 0.00 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