[DNEX] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9414.44%
YoY- -341.91%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 67,306 27,914 25,946 20,125 69,860 16,010 21,913 20.54%
PBT 28,417 7,400 10,183 -6,977 7 341 4,478 36.02%
Tax -9,420 -3,325 -3,761 -1,110 -1,051 -1,744 -2,904 21.64%
NP 18,997 4,075 6,422 -8,087 -1,044 -1,403 1,574 51.39%
-
NP to SH 18,606 3,790 4,266 -8,383 -1,897 -1,814 528 80.96%
-
Tax Rate 33.15% 44.93% 36.93% - 15,014.29% 511.44% 64.85% -
Total Cost 48,309 23,839 19,524 28,212 70,904 17,413 20,339 15.49%
-
Net Worth 380,575 100,551 85,319 77,620 102,754 134,078 324,342 2.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 23,712 39,434 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 380,575 100,551 85,319 77,620 102,754 134,078 324,342 2.69%
NOSH 1,729,887 773,469 775,636 776,203 790,416 788,695 754,285 14.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 28.22% 14.60% 24.75% -40.18% -1.49% -8.76% 7.18% -
ROE 4.89% 3.77% 5.00% -10.80% -1.85% -1.35% 0.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.89 3.61 3.35 2.59 8.84 2.03 2.91 4.95%
EPS 1.07 0.49 0.55 -1.08 -0.24 -0.23 0.07 57.47%
DPS 0.00 0.00 0.00 0.00 3.00 5.00 0.00 -
NAPS 0.22 0.13 0.11 0.10 0.13 0.17 0.43 -10.55%
Adjusted Per Share Value based on latest NOSH - 776,203
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.94 0.80 0.75 0.58 2.01 0.46 0.63 20.59%
EPS 0.54 0.11 0.12 -0.24 -0.05 -0.05 0.02 73.11%
DPS 0.00 0.00 0.00 0.00 0.68 1.14 0.00 -
NAPS 0.1096 0.029 0.0246 0.0224 0.0296 0.0386 0.0934 2.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.255 0.25 0.255 0.255 0.30 0.26 0.45 -
P/RPS 6.55 6.93 7.62 9.84 3.39 12.81 15.49 -13.35%
P/EPS 23.71 51.02 46.36 -23.61 -125.00 -113.04 642.86 -42.27%
EY 4.22 1.96 2.16 -4.24 -0.80 -0.88 0.16 72.44%
DY 0.00 0.00 0.00 0.00 10.00 19.23 0.00 -
P/NAPS 1.16 1.92 2.32 2.55 2.31 1.53 1.05 1.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 26/02/16 24/02/15 25/02/14 28/02/13 27/02/12 23/02/11 -
Price 0.375 0.23 0.305 0.265 0.27 0.35 0.49 -
P/RPS 9.64 6.37 9.12 10.22 3.05 17.24 16.87 -8.89%
P/EPS 34.87 46.94 55.45 -24.54 -112.50 -152.17 700.00 -39.31%
EY 2.87 2.13 1.80 -4.08 -0.89 -0.66 0.14 65.35%
DY 0.00 0.00 0.00 0.00 11.11 14.29 0.00 -
P/NAPS 1.70 1.77 2.77 2.65 2.08 2.06 1.14 6.88%

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