[DNEX] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 229.64%
YoY- -82.6%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 102,278 29,728 13,096 201,839 64,102 72,613 212,694 -11.48%
PBT -17,757 -160,950 -383,939 27,979 118,656 187,381 -97,195 -24.66%
Tax -2,633 344 4,848 -7,086 1,394 15,239 97,195 -
NP -20,390 -160,606 -379,091 20,893 120,050 202,620 0 -
-
NP to SH -21,292 -161,352 -379,091 20,893 120,050 202,620 -114,673 -24.45%
-
Tax Rate - - - 25.33% -1.17% -8.13% - -
Total Cost 122,668 190,334 392,187 180,946 -55,948 -130,007 212,694 -8.76%
-
Net Worth 118,288 162,124 406,432 789,291 672,969 590,663 89,583 4.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 118,288 162,124 406,432 789,291 672,969 590,663 89,583 4.73%
NOSH 788,592 772,019 738,968 773,814 747,743 747,675 746,525 0.91%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -19.94% -540.25% -2,894.71% 10.35% 187.28% 279.04% 0.00% -
ROE -18.00% -99.52% -93.27% 2.65% 17.84% 34.30% -128.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.97 3.85 1.77 26.08 8.57 9.71 28.49 -12.28%
EPS -2.70 -20.90 -51.30 2.70 16.10 27.10 -15.40 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.21 0.55 1.02 0.90 0.79 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 773,814
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.95 0.86 0.38 5.81 1.85 2.09 6.13 -11.47%
EPS -0.61 -4.65 -10.92 0.60 3.46 5.84 -3.30 -24.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0467 0.1171 0.2273 0.1938 0.1701 0.0258 4.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.63 0.28 0.71 0.95 0.63 1.61 1.94 -
P/RPS 4.86 7.27 40.06 3.64 7.35 16.58 6.81 -5.46%
P/EPS -23.33 -1.34 -1.38 35.19 3.92 5.94 -12.63 10.76%
EY -4.29 -74.64 -72.25 2.84 25.48 16.83 -7.92 -9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 1.33 1.29 0.93 0.70 2.04 16.17 -20.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 27/02/01 -
Price 0.88 0.31 0.51 1.07 0.81 1.52 2.10 -
P/RPS 6.79 8.05 28.78 4.10 9.45 15.65 7.37 -1.35%
P/EPS -32.59 -1.48 -0.99 39.63 5.05 5.61 -13.67 15.57%
EY -3.07 -67.42 -100.59 2.52 19.82 17.83 -7.31 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 1.48 0.93 1.05 0.90 1.92 17.50 -16.63%

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