[DNEX] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

22-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 11.53%

YoY- 59.05%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	123,854	220,527	545,395	344,013	171,839	672,146	261,227	-11.68%
YoY %	-43.84%	-59.57%	58.54%	100.19%	-74.43%	157.30%	-	-
Horiz. %	47.41%	84.42%	208.78%	131.69%	65.78%	257.30%	100.00%	-
PBT	-14,768	69,236	-48,017	-178,047	-447,050	47,003	201,683	-
YoY %	-121.33%	244.19%	73.03%	60.17%	-1,051.11%	-76.69%	-	-
Horiz. %	-7.32%	34.33%	-23.81%	-88.28%	-221.66%	23.31%	100.00%	-
Tax	-12,533	288	-16,227	-1,205	97	-23,126	-963	53.30%
YoY %	-4,451.74%	101.77%	-1,246.64%	-1,342.27%	100.42%	-2,301.45%	-	-
Horiz. %	1,301.45%	-29.91%	1,685.05%	125.13%	-10.07%	2,401.45%	100.00%	-
NP	-27,301	69,524	-64,244	-179,252	-446,953	23,877	200,720	-
YoY %	-139.27%	208.22%	64.16%	59.89%	-1,971.90%	-88.10%	-	-
Horiz. %	-13.60%	34.64%	-32.01%	-89.30%	-222.67%	11.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-33,411	62,983	-69,665	-184,088	-449,571	23,877	200,720	-
YoY %	-153.05%	190.41%	62.16%	59.05%	-1,982.86%	-88.10%	-	-
Horiz. %	-16.65%	31.38%	-34.71%	-91.71%	-223.98%	11.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-0.42%	-	-	-	49.20%	0.48%	-
YoY %	-	0.00%	-	-	-	10,150.00%	-	-
Horiz. %	-	-87.50%	-	-	-	10,250.00%	100.00%	-
Total Cost	151,155	151,003	609,639	523,265	618,792	648,269	60,507	16.46%
YoY %	0.10%	-75.23%	16.51%	-15.44%	-4.55%	971.40%	-	-
Horiz. %	249.81%	249.56%	1,007.55%	864.80%	1,022.68%	1,071.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,453	165,129	95,737	171,264	356,794	828,624	774,883	-25.57%
YoY %	-20.39%	72.48%	-44.10%	-52.00%	-56.94%	6.94%	-	-
Horiz. %	16.96%	21.31%	12.36%	22.10%	46.04%	106.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	131,453	165,129	95,737	171,264	356,794	828,624	774,883	-25.57%
YoY %	-20.39%	72.48%	-44.10%	-52.00%	-56.94%	6.94%	-	-
Horiz. %	16.96%	21.31%	12.36%	22.10%	46.04%	106.94%	100.00%	-
NOSH	773,258	786,333	736,444	778,473	775,640	789,166	745,080	0.62%
YoY %	-1.66%	6.77%	-5.40%	0.37%	-1.71%	5.92%	-	-
Horiz. %	103.78%	105.54%	98.84%	104.48%	104.10%	105.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-22.04%	31.53%	-11.78%	-52.11%	-260.10%	3.55%	76.84%	-
YoY %	-169.90%	367.66%	77.39%	79.97%	-7,426.76%	-95.38%	-	-
Horiz. %	-28.68%	41.03%	-15.33%	-67.82%	-338.50%	4.62%	100.00%	-
ROE	-25.42%	38.14%	-72.77%	-107.49%	-126.00%	2.88%	25.90%	-
YoY %	-166.65%	152.41%	32.30%	14.69%	-4,475.00%	-88.88%	-	-
Horiz. %	-98.15%	147.26%	-280.97%	-415.02%	-486.49%	11.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	16.02	28.04	74.06	44.19	22.15	85.17	35.06	-12.22%
YoY %	-42.87%	-62.14%	67.59%	99.50%	-73.99%	142.93%	-	-
Horiz. %	45.69%	79.98%	211.24%	126.04%	63.18%	242.93%	100.00%	-
EPS	-4.32	8.01	-9.46	-23.65	-57.96	3.03	26.94	-
YoY %	-153.93%	184.67%	60.00%	59.20%	-2,012.87%	-88.75%	-	-
Horiz. %	-16.04%	29.73%	-35.12%	-87.79%	-215.14%	11.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.17	0.21	0.13	0.22	0.46	1.05	1.04	-26.03%
YoY %	-19.05%	61.54%	-40.91%	-52.17%	-56.19%	0.96%	-	-
Horiz. %	16.35%	20.19%	12.50%	21.15%	44.23%	100.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 778,473
RPS	3.57	6.35	15.71	9.91	4.95	19.36	7.52	-11.66%
YoY %	-43.78%	-59.58%	58.53%	100.20%	-74.43%	157.45%	-	-
Horiz. %	47.47%	84.44%	208.91%	131.78%	65.82%	257.45%	100.00%	-
EPS	-0.96	1.81	-2.01	-5.30	-12.95	0.69	5.78	-
YoY %	-153.04%	190.05%	62.08%	59.07%	-1,976.81%	-88.06%	-	-
Horiz. %	-16.61%	31.31%	-34.78%	-91.70%	-224.05%	11.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0379	0.0476	0.0276	0.0493	0.1028	0.2387	0.2232	-25.56%
YoY %	-20.38%	72.46%	-44.02%	-52.04%	-56.93%	6.94%	-	-
Horiz. %	16.98%	21.33%	12.37%	22.09%	46.06%	106.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.31	0.19	0.70	0.65	0.38	0.70	1.10	-
P/RPS	1.94	0.68	0.95	1.47	1.72	0.82	3.14	-7.70%
YoY %	185.29%	-28.42%	-35.37%	-14.53%	109.76%	-73.89%	-	-
Horiz. %	61.78%	21.66%	30.25%	46.82%	54.78%	26.11%	100.00%	-
P/EPS	-7.17	2.37	-7.40	-2.75	-0.66	23.14	4.08	-
YoY %	-402.53%	132.03%	-169.09%	-316.67%	-102.85%	467.16%	-	-
Horiz. %	-175.74%	58.09%	-181.37%	-67.40%	-16.18%	567.16%	100.00%	-
EY	-13.94	42.16	-13.51	-36.38	-152.53	4.32	24.49	-
YoY %	-133.06%	412.07%	62.86%	76.15%	-3,630.79%	-82.36%	-	-
Horiz. %	-56.92%	172.15%	-55.17%	-148.55%	-622.83%	17.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.82	0.90	5.38	2.95	0.83	0.67	1.06	9.41%
YoY %	102.22%	-83.27%	82.37%	255.42%	23.88%	-36.79%	-	-
Horiz. %	171.70%	84.91%	507.55%	278.30%	78.30%	63.21%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	13/08/09	26/08/08	22/08/07	22/08/06	25/08/05	24/08/04	28/08/03	-
Price	0.28	0.19	0.65	0.62	0.41	0.69	1.16	-
P/RPS	1.75	0.68	0.88	1.40	1.85	0.81	3.31	-10.06%
YoY %	157.35%	-22.73%	-37.14%	-24.32%	128.40%	-75.53%	-	-
Horiz. %	52.87%	20.54%	26.59%	42.30%	55.89%	24.47%	100.00%	-
P/EPS	-6.48	2.37	-6.87	-2.62	-0.71	22.81	4.31	-
YoY %	-373.42%	134.50%	-162.21%	-269.01%	-103.11%	429.23%	-	-
Horiz. %	-150.35%	54.99%	-159.40%	-60.79%	-16.47%	529.23%	100.00%	-
EY	-15.43	42.16	-14.55	-38.14	-141.37	4.38	23.22	-
YoY %	-136.60%	389.76%	61.85%	73.02%	-3,327.63%	-81.14%	-	-
Horiz. %	-66.45%	181.57%	-62.66%	-164.25%	-608.83%	18.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.65	0.90	5.00	2.82	0.89	0.66	1.12	6.66%
YoY %	83.33%	-82.00%	77.30%	216.85%	34.85%	-41.07%	-	-
Horiz. %	147.32%	80.36%	446.43%	251.79%	79.46%	58.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos