[DNEX] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 24.06%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 107,850 61,503 67,306 27,914 25,946 20,125 69,860 7.50%
PBT 12,122 18,358 28,417 7,400 10,183 -6,977 7 246.33%
Tax -8,333 -5,540 -9,420 -3,325 -3,761 -1,110 -1,051 41.18%
NP 3,789 12,818 18,997 4,075 6,422 -8,087 -1,044 -
-
NP to SH 301 14,677 18,606 3,790 4,266 -8,383 -1,897 -
-
Tax Rate 68.74% 30.18% 33.15% 44.93% 36.93% - 15,014.29% -
Total Cost 104,061 48,685 48,309 23,839 19,524 28,212 70,904 6.59%
-
Net Worth 457,071 421,045 380,575 100,551 85,319 77,620 102,754 28.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,789 - - - - - 23,712 -15.23%
Div Payout % 2,920.21% - - - - - 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 457,071 421,045 380,575 100,551 85,319 77,620 102,754 28.22%
NOSH 1,758,035 1,755,372 1,729,887 773,469 775,636 776,203 790,416 14.24%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.51% 20.84% 28.22% 14.60% 24.75% -40.18% -1.49% -
ROE 0.07% 3.49% 4.89% 3.77% 5.00% -10.80% -1.85% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.13 3.51 3.89 3.61 3.35 2.59 8.84 -5.91%
EPS 0.02 0.84 1.07 0.49 0.55 -1.08 -0.24 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 3.00 -25.80%
NAPS 0.26 0.24 0.22 0.13 0.11 0.10 0.13 12.24%
Adjusted Per Share Value based on latest NOSH - 773,469
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.11 1.77 1.94 0.80 0.75 0.58 2.01 7.54%
EPS 0.01 0.42 0.54 0.11 0.12 -0.24 -0.05 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.68 -15.35%
NAPS 0.1316 0.1213 0.1096 0.029 0.0246 0.0224 0.0296 28.21%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.23 0.485 0.255 0.25 0.255 0.255 0.30 -
P/RPS 3.75 13.83 6.55 6.93 7.62 9.84 3.39 1.69%
P/EPS 1,343.30 57.97 23.71 51.02 46.36 -23.61 -125.00 -
EY 0.07 1.72 4.22 1.96 2.16 -4.24 -0.80 -
DY 2.17 0.00 0.00 0.00 0.00 0.00 10.00 -22.47%
P/NAPS 0.88 2.02 1.16 1.92 2.32 2.55 2.31 -14.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 20/02/17 26/02/16 24/02/15 25/02/14 28/02/13 -
Price 0.295 0.47 0.375 0.23 0.305 0.265 0.27 -
P/RPS 4.81 13.41 9.64 6.37 9.12 10.22 3.05 7.88%
P/EPS 1,722.93 56.18 34.87 46.94 55.45 -24.54 -112.50 -
EY 0.06 1.78 2.87 2.13 1.80 -4.08 -0.89 -
DY 1.69 0.00 0.00 0.00 0.00 0.00 11.11 -26.92%
P/NAPS 1.13 1.96 1.70 1.77 2.77 2.65 2.08 -9.66%

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