[DNEX] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -37.38%
YoY- -88.33%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 525,025 319,847 144,205 430,981 201,990 204,012 355,102 6.73%
PBT 30,498 -11,615 -93,440 24,901 107,030 -92,900 904,662 -43.14%
Tax -16,473 3,021 -7,521 -12,941 -4,542 -7,274 -36,399 -12.37%
NP 14,025 -8,594 -100,961 11,960 102,488 -100,174 868,263 -49.70%
-
NP to SH 9,544 -13,384 -104,688 11,960 102,488 -100,174 868,263 -52.83%
-
Tax Rate 54.01% - - 51.97% 4.24% - 4.02% -
Total Cost 511,000 328,441 245,166 419,021 99,502 304,186 -513,161 -
-
Net Worth 131,908 141,712 315,603 777,399 748,087 484,405 978,008 -28.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 131,908 141,712 315,603 777,399 748,087 484,405 978,008 -28.37%
NOSH 775,934 787,294 769,764 747,499 748,087 745,238 746,571 0.64%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.67% -2.69% -70.01% 2.78% 50.74% -49.10% 244.51% -
ROE 7.24% -9.44% -33.17% 1.54% 13.70% -20.68% 88.78% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 67.66 40.63 18.73 57.66 27.00 27.38 47.56 6.04%
EPS 1.23 -1.70 -13.60 1.60 13.70 -13.40 116.30 -53.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.41 1.04 1.00 0.65 1.31 -28.83%
Adjusted Per Share Value based on latest NOSH - 793,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.12 9.21 4.15 12.41 5.82 5.88 10.23 6.72%
EPS 0.27 -0.39 -3.02 0.34 2.95 -2.89 25.01 -52.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0408 0.0909 0.2239 0.2155 0.1395 0.2817 -28.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.65 0.62 0.43 0.73 0.95 0.86 1.44 -
P/RPS 0.96 1.53 2.30 1.27 3.52 3.14 3.03 -17.42%
P/EPS 52.85 -36.47 -3.16 45.63 6.93 -6.40 1.24 86.84%
EY 1.89 -2.74 -31.63 2.19 14.42 -15.63 80.76 -46.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 3.44 1.05 0.70 0.95 1.32 1.10 23.04%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 15/11/06 21/11/05 26/11/04 19/11/03 29/11/02 26/11/01 -
Price 0.62 0.66 0.37 0.75 0.94 0.68 1.71 -
P/RPS 0.92 1.62 1.98 1.30 3.48 2.48 3.60 -20.33%
P/EPS 50.41 -38.82 -2.72 46.87 6.86 -5.06 1.47 80.19%
EY 1.98 -2.58 -36.76 2.13 14.57 -19.77 68.01 -44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.67 0.90 0.72 0.94 1.05 1.31 18.61%

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