[DNEX] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 44.32%
YoY- 229.56%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 142,435 111,149 67,636 60,856 65,675 74,734 49,330 19.31%
PBT 48,233 106,349 16,027 17,494 10,881 107 95,568 -10.76%
Tax -5,860 -5,133 -4,277 -6,147 -2,815 -2,229 -3,039 11.55%
NP 42,373 101,216 11,750 11,347 8,066 -2,122 92,529 -12.19%
-
NP to SH 41,922 103,124 7,436 7,949 2,412 -5,882 89,304 -11.83%
-
Tax Rate 12.15% 4.83% 26.69% 35.14% 25.87% 2,083.18% 3.18% -
Total Cost 100,062 9,933 55,886 49,509 57,609 76,856 -43,199 -
-
Net Worth 436,687 207,433 92,949 84,892 85,587 108,352 155,041 18.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 8,733 9,877 - - - - - -
Div Payout % 20.83% 9.58% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 436,687 207,433 92,949 84,892 85,587 108,352 155,041 18.81%
NOSH 1,746,749 987,777 774,583 771,747 778,064 773,947 775,208 14.48%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 29.75% 91.06% 17.37% 18.65% 12.28% -2.84% 187.57% -
ROE 9.60% 49.71% 8.00% 9.36% 2.82% -5.43% 57.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.15 11.25 8.73 7.89 8.44 9.66 6.36 4.21%
EPS 2.40 10.44 0.96 1.03 0.31 -0.76 11.52 -22.98%
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.12 0.11 0.11 0.14 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 787,419
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.10 3.20 1.95 1.75 1.89 2.15 1.42 19.31%
EPS 1.21 2.97 0.21 0.23 0.07 -0.17 2.57 -11.78%
DPS 0.25 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.0597 0.0268 0.0245 0.0247 0.0312 0.0447 18.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.48 0.30 0.245 0.355 0.275 0.28 0.22 -
P/RPS 5.89 2.67 2.81 4.50 3.26 2.90 3.46 9.26%
P/EPS 20.00 2.87 25.52 34.47 88.71 -36.84 1.91 47.85%
EY 5.00 34.80 3.92 2.90 1.13 -2.71 52.36 -32.36%
DY 1.04 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.43 2.04 3.23 2.50 2.00 1.10 9.71%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 22/11/11 -
Price 0.415 0.255 0.265 0.37 0.26 0.30 0.25 -
P/RPS 5.09 2.27 3.03 4.69 3.08 3.11 3.93 4.40%
P/EPS 17.29 2.44 27.60 35.92 83.87 -39.47 2.17 41.28%
EY 5.78 40.94 3.62 2.78 1.19 -2.53 46.08 -29.22%
DY 1.20 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.21 2.21 3.36 2.36 2.14 1.25 4.83%

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