[DXN] YoY Quarter Result on 30-Nov-2003 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
13-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 56.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 51,792 43,676 45,783 31,336 0 -
PBT 6,763 5,653 6,808 6,150 0 -
Tax -2,236 -1,234 -1,386 -1,340 0 -
NP 4,527 4,419 5,422 4,810 0 -
-
NP to SH 4,527 4,419 5,422 4,810 0 -
-
Tax Rate 33.06% 21.83% 20.36% 21.79% - -
Total Cost 47,265 39,257 40,361 26,526 0 -
-
Net Worth 137,859 124,257 95,100 47,485 0 -
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 2,978 2,985 23 4,495 - -
Div Payout % 65.79% 67.57% 0.44% 93.46% - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 137,859 124,257 95,100 47,485 0 -
NOSH 238,263 238,864 239,911 149,844 0 -
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 8.74% 10.12% 11.84% 15.35% 0.00% -
ROE 3.28% 3.56% 5.70% 10.13% 0.00% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 21.74 18.28 19.08 20.91 0.00 -
EPS 1.90 1.85 2.26 3.21 0.00 -
DPS 1.25 1.25 0.01 3.00 0.00 -
NAPS 0.5786 0.5202 0.3964 0.3169 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,844
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 1.04 0.88 0.92 0.63 0.00 -
EPS 0.09 0.09 0.11 0.10 0.00 -
DPS 0.06 0.06 0.00 0.09 0.00 -
NAPS 0.0277 0.0249 0.0191 0.0095 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 - -
Price 0.56 0.59 0.98 0.94 0.00 -
P/RPS 2.58 3.23 5.14 4.49 0.00 -
P/EPS 29.47 31.89 43.36 29.28 0.00 -
EY 3.39 3.14 2.31 3.41 0.00 -
DY 2.23 2.12 0.01 3.19 0.00 -
P/NAPS 0.97 1.13 2.47 2.97 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/07 25/01/06 25/02/05 13/01/04 - -
Price 0.65 0.65 0.89 0.96 0.00 -
P/RPS 2.99 3.55 4.66 4.59 0.00 -
P/EPS 34.21 35.14 39.38 29.91 0.00 -
EY 2.92 2.85 2.54 3.34 0.00 -
DY 1.92 1.92 0.01 3.13 0.00 -
P/NAPS 1.12 1.25 2.25 3.03 0.00 -

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