[DXN] YoY Annualized Quarter Result on 31-May-2003 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 198,540 196,104 164,492 58,708 0 -
PBT 26,864 35,700 29,952 13,472 0 -
Tax -8,304 -6,580 -6,188 -1,676 0 -
NP 18,560 29,120 23,764 11,796 0 -
-
NP to SH 18,560 29,120 23,764 11,796 0 -
-
Tax Rate 30.91% 18.43% 20.66% 12.44% - -
Total Cost 179,980 166,984 140,728 46,912 0 -
-
Net Worth 128,730 118,504 86,589 3,892,604 0 -
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 128,730 118,504 86,589 3,892,604 0 -
NOSH 237,948 241,059 240,526 37,519 0 -
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 9.35% 14.85% 14.45% 20.09% 0.00% -
ROE 14.42% 24.57% 27.44% 0.30% 0.00% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 83.44 81.35 68.39 156.48 0.00 -
EPS 7.80 12.08 9.88 31.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.541 0.4916 0.36 103.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 37,519
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 3.98 3.93 3.30 1.18 0.00 -
EPS 0.37 0.58 0.48 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0238 0.0174 0.7809 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/05/06 31/05/05 31/05/04 - - -
Price 0.60 0.69 0.84 0.00 0.00 -
P/RPS 0.72 0.85 1.23 0.00 0.00 -
P/EPS 7.69 5.71 8.50 0.00 0.00 -
EY 13.00 17.51 11.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.40 2.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 20/07/06 20/07/05 20/07/04 25/09/03 - -
Price 0.57 0.69 0.88 0.00 0.00 -
P/RPS 0.68 0.85 1.29 0.00 0.00 -
P/EPS 7.31 5.71 8.91 0.00 0.00 -
EY 13.68 17.51 11.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.40 2.44 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