[DNEX] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.88%
YoY- 141.01%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 111,149 67,636 60,856 65,675 74,734 49,330 65,780 9.12%
PBT 106,349 16,027 17,494 10,881 107 95,568 16,520 36.35%
Tax -5,133 -4,277 -6,147 -2,815 -2,229 -3,039 -4,429 2.48%
NP 101,216 11,750 11,347 8,066 -2,122 92,529 12,091 42.44%
-
NP to SH 103,124 7,436 7,949 2,412 -5,882 89,304 7,661 54.17%
-
Tax Rate 4.83% 26.69% 35.14% 25.87% 2,083.18% 3.18% 26.81% -
Total Cost 9,933 55,886 49,509 57,609 76,856 -43,199 53,689 -24.49%
-
Net Worth 207,433 92,949 84,892 85,587 108,352 155,041 216,674 -0.72%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,877 - - - - - - -
Div Payout % 9.58% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 207,433 92,949 84,892 85,587 108,352 155,041 216,674 -0.72%
NOSH 987,777 774,583 771,747 778,064 773,947 775,208 773,838 4.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 91.06% 17.37% 18.65% 12.28% -2.84% 187.57% 18.38% -
ROE 49.71% 8.00% 9.36% 2.82% -5.43% 57.60% 3.54% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.25 8.73 7.89 8.44 9.66 6.36 8.50 4.77%
EPS 10.44 0.96 1.03 0.31 -0.76 11.52 0.99 48.03%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.12 0.11 0.11 0.14 0.20 0.28 -4.67%
Adjusted Per Share Value based on latest NOSH - 900,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.20 1.95 1.75 1.89 2.15 1.42 1.89 9.16%
EPS 2.97 0.21 0.23 0.07 -0.17 2.57 0.22 54.24%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0268 0.0245 0.0247 0.0312 0.0447 0.0624 -0.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.30 0.245 0.355 0.275 0.28 0.22 0.40 -
P/RPS 2.67 2.81 4.50 3.26 2.90 3.46 4.71 -9.01%
P/EPS 2.87 25.52 34.47 88.71 -36.84 1.91 40.40 -35.61%
EY 34.80 3.92 2.90 1.13 -2.71 52.36 2.48 55.24%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.04 3.23 2.50 2.00 1.10 1.43 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 22/11/11 15/11/10 -
Price 0.255 0.265 0.37 0.26 0.30 0.25 0.52 -
P/RPS 2.27 3.03 4.69 3.08 3.11 3.93 6.12 -15.22%
P/EPS 2.44 27.60 35.92 83.87 -39.47 2.17 52.53 -40.01%
EY 40.94 3.62 2.78 1.19 -2.53 46.08 1.90 66.73%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.21 3.36 2.36 2.14 1.25 1.86 -6.90%

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