[DNEX] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 925.6%
YoY- 308.84%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 344,013 171,839 672,146 261,227 285,955 789,886 1,074,263 -17.27%
PBT -178,047 -447,050 47,003 201,683 -95,080 1,013,607 44,770 -
Tax -1,205 97 -23,126 -963 -1,030 122,255 -1,200 0.06%
NP -179,252 -446,953 23,877 200,720 -96,110 1,135,862 43,570 -
-
NP to SH -184,088 -449,571 23,877 200,720 -96,110 961,070 16,959 -
-
Tax Rate - - 49.20% 0.48% - -12.06% 2.68% -
Total Cost 523,265 618,792 648,269 60,507 382,065 -345,976 1,030,693 -10.67%
-
Net Worth 171,264 356,794 828,624 774,883 523,500 1,202,165 87,970 11.73%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 171,264 356,794 828,624 774,883 523,500 1,202,165 87,970 11.73%
NOSH 778,473 775,640 789,166 745,080 747,857 737,525 733,090 1.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -52.11% -260.10% 3.55% 76.84% -33.61% 143.80% 4.06% -
ROE -107.49% -126.00% 2.88% 25.90% -18.36% 79.94% 19.28% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.19 22.15 85.17 35.06 38.24 107.10 146.54 -18.10%
EPS -23.65 -57.96 3.03 26.94 -12.85 130.31 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.46 1.05 1.04 0.70 1.63 0.12 10.62%
Adjusted Per Share Value based on latest NOSH - 745,080
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.91 4.95 19.36 7.52 8.24 22.75 30.94 -17.27%
EPS -5.30 -12.95 0.69 5.78 -2.77 27.68 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.1028 0.2387 0.2232 0.1508 0.3462 0.0253 11.75%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 0.38 0.70 1.10 1.34 1.23 3.34 -
P/RPS 1.47 1.72 0.82 3.14 3.50 1.15 2.28 -7.05%
P/EPS -2.75 -0.66 23.14 4.08 -10.43 0.94 144.38 -
EY -36.38 -152.53 4.32 24.49 -9.59 105.94 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 0.83 0.67 1.06 1.91 0.75 27.83 -31.19%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 25/08/05 24/08/04 28/08/03 30/08/02 29/08/01 28/08/00 -
Price 0.62 0.41 0.69 1.16 1.21 1.91 3.68 -
P/RPS 1.40 1.85 0.81 3.31 3.16 1.78 2.51 -9.26%
P/EPS -2.62 -0.71 22.81 4.31 -9.42 1.47 159.08 -
EY -38.14 -141.37 4.38 23.22 -10.62 68.23 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 0.89 0.66 1.12 1.73 1.17 30.67 -32.80%

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