[DNEX] YoY 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- -95.0%
YoY- 101.92%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 36,836 23,031 21,668 20,232 33,560 15,442 15,907 15.00%
PBT 8,546 6,116 6,360 3,793 -2,241 92,384 14,760 -8.69%
Tax -1,786 -1,396 -3,066 -1,740 -1,300 -1,763 -1,839 -0.48%
NP 6,760 4,720 3,294 2,053 -3,541 90,621 12,921 -10.22%
-
NP to SH 8,251 3,055 2,441 90 -4,684 89,703 11,083 -4.79%
-
Tax Rate 20.90% 22.83% 48.21% 45.87% - 1.91% 12.46% -
Total Cost 30,076 18,311 18,374 18,179 37,101 -75,179 2,986 46.90%
-
Net Worth 298,743 94,000 86,616 99,000 109,293 155,061 217,009 5.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 298,743 94,000 86,616 99,000 109,293 155,061 217,009 5.46%
NOSH 1,422,586 783,333 787,419 900,000 780,666 775,306 775,034 10.64%
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 18.35% 20.49% 15.20% 10.15% -10.55% 586.85% 81.23% -
ROE 2.76% 3.25% 2.82% 0.09% -4.29% 57.85% 5.11% -
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 2.59 2.94 2.75 2.25 4.30 1.99 2.05 3.97%
EPS 0.58 0.39 0.31 0.01 -0.60 11.57 1.43 -13.95%
DPS 0.00 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 1.06 0.66 0.62 0.58 0.97 0.44 0.46 14.91%
EPS 0.24 0.09 0.07 0.00 -0.13 2.58 0.32 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0271 0.0249 0.0285 0.0315 0.0447 0.0625 5.45%
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 11.59 8.33 12.90 12.23 6.51 11.05 19.49 -8.29%
P/EPS 51.72 62.82 114.52 2,750.00 -46.67 1.90 27.97 10.77%
EY 1.93 1.59 0.87 0.04 -2.14 52.59 3.57 -9.73%
DY 0.00 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 9.85 9.01 13.45 11.57 6.98 12.55 25.34 -14.55%
P/EPS 43.97 67.95 119.35 2,600.00 -50.00 2.16 36.36 3.21%
EY 2.27 1.47 0.84 0.04 -2.00 46.28 2.75 -3.14%
DY 0.00 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