[DNEX] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.84%
YoY- -22.67%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 74,734 49,330 65,780 94,369 120,592 525,025 319,847 -21.50%
PBT 107 95,568 16,520 26,299 26,205 30,498 -11,615 -
Tax -2,229 -3,039 -4,429 -6,992 -2,421 -16,473 3,021 -
NP -2,122 92,529 12,091 19,307 23,784 14,025 -8,594 -20.77%
-
NP to SH -5,882 89,304 7,661 14,031 18,144 9,544 -13,384 -12.79%
-
Tax Rate 2,083.18% 3.18% 26.81% 26.59% 9.24% 54.01% - -
Total Cost 76,856 -43,199 53,689 75,062 96,808 511,000 328,441 -21.48%
-
Net Worth 108,352 155,041 216,674 131,782 170,584 131,908 141,712 -4.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 108,352 155,041 216,674 131,782 170,584 131,908 141,712 -4.37%
NOSH 773,947 775,208 773,838 775,193 775,384 775,934 787,294 -0.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.84% 187.57% 18.38% 20.46% 19.72% 2.67% -2.69% -
ROE -5.43% 57.60% 3.54% 10.65% 10.64% 7.24% -9.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.66 6.36 8.50 12.17 15.55 67.66 40.63 -21.27%
EPS -0.76 11.52 0.99 1.81 2.34 1.23 -1.70 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.28 0.17 0.22 0.17 0.18 -4.09%
Adjusted Per Share Value based on latest NOSH - 846,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.15 1.42 1.89 2.72 3.47 15.12 9.21 -21.51%
EPS -0.17 2.57 0.22 0.40 0.52 0.27 -0.39 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0447 0.0624 0.038 0.0491 0.038 0.0408 -4.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.22 0.40 0.28 0.14 0.65 0.62 -
P/RPS 2.90 3.46 4.71 2.30 0.90 0.96 1.53 11.23%
P/EPS -36.84 1.91 40.40 15.47 5.98 52.85 -36.47 0.16%
EY -2.71 52.36 2.48 6.46 16.71 1.89 -2.74 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.10 1.43 1.65 0.64 3.82 3.44 -8.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 15/11/10 12/11/09 24/11/08 23/11/07 15/11/06 -
Price 0.30 0.25 0.52 0.47 0.11 0.62 0.66 -
P/RPS 3.11 3.93 6.12 3.86 0.71 0.92 1.62 11.47%
P/EPS -39.47 2.17 52.53 25.97 4.70 50.41 -38.82 0.27%
EY -2.53 46.08 1.90 3.85 21.27 1.98 -2.58 -0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.25 1.86 2.76 0.50 3.65 3.67 -8.59%

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