[DNEX] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 7.27%

YoY- 190.41%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	71,708	110,251	123,854	220,527	545,395	344,013	171,839	-13.54%
YoY %	-34.96%	-10.98%	-43.84%	-59.57%	58.54%	100.19%	-	-
Horiz. %	41.73%	64.16%	72.08%	128.33%	317.39%	200.19%	100.00%	-
PBT	22,422	11,376	-14,768	69,236	-48,017	-178,047	-447,050	-
YoY %	97.10%	177.03%	-121.33%	244.19%	73.03%	60.17%	-	-
Horiz. %	-5.02%	-2.54%	3.30%	-15.49%	10.74%	39.83%	100.00%	-
Tax	-6,019	1,330	-12,533	288	-16,227	-1,205	97	-
YoY %	-552.56%	110.61%	-4,451.74%	101.77%	-1,246.64%	-1,342.27%	-	-
Horiz. %	-6,205.15%	1,371.13%	-12,920.62%	296.91%	-16,728.87%	-1,242.27%	100.00%	-
NP	16,403	12,706	-27,301	69,524	-64,244	-179,252	-446,953	-
YoY %	29.10%	146.54%	-139.27%	208.22%	64.16%	59.89%	-	-
Horiz. %	-3.67%	-2.84%	6.11%	-15.56%	14.37%	40.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,212	6,426	-33,411	62,983	-69,665	-184,088	-449,571	-
YoY %	74.48%	119.23%	-153.05%	190.41%	62.16%	59.05%	-	-
Horiz. %	-2.49%	-1.43%	7.43%	-14.01%	15.50%	40.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.84%	-11.69%	-	-0.42%	-	-	-	-
YoY %	329.60%	0.00%	-	0.00%	-	-	-	-
Horiz. %	-6,390.48%	2,783.33%	-	100.00%	-	-	-	-
Total Cost	55,305	97,545	151,155	151,003	609,639	523,265	618,792	-33.12%
YoY %	-43.30%	-35.47%	0.10%	-75.23%	16.51%	-15.44%	-	-
Horiz. %	8.94%	15.76%	24.43%	24.40%	98.52%	84.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,909	117,081	131,453	165,129	95,737	171,264	356,794	-3.28%
YoY %	149.32%	-10.93%	-20.39%	72.48%	-44.10%	-52.00%	-	-
Horiz. %	81.81%	32.81%	36.84%	46.28%	26.83%	48.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	291,909	117,081	131,453	165,129	95,737	171,264	356,794	-3.28%
YoY %	149.32%	-10.93%	-20.39%	72.48%	-44.10%	-52.00%	-	-
Horiz. %	81.81%	32.81%	36.84%	46.28%	26.83%	48.00%	100.00%	-
NOSH	768,181	780,545	773,258	786,333	736,444	778,473	775,640	-0.16%
YoY %	-1.58%	0.94%	-1.66%	6.77%	-5.40%	0.37%	-	-
Horiz. %	99.04%	100.63%	99.69%	101.38%	94.95%	100.37%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	22.87%	11.52%	-22.04%	31.53%	-11.78%	-52.11%	-260.10%	-
YoY %	98.52%	152.27%	-169.90%	367.66%	77.39%	79.97%	-	-
Horiz. %	-8.79%	-4.43%	8.47%	-12.12%	4.53%	20.03%	100.00%	-
ROE	3.84%	5.49%	-25.42%	38.14%	-72.77%	-107.49%	-126.00%	-
YoY %	-30.05%	121.60%	-166.65%	152.41%	32.30%	14.69%	-	-
Horiz. %	-3.05%	-4.36%	20.17%	-30.27%	57.75%	85.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	9.33	14.12	16.02	28.04	74.06	44.19	22.15	-13.41%
YoY %	-33.92%	-11.86%	-42.87%	-62.14%	67.59%	99.50%	-	-
Horiz. %	42.12%	63.75%	72.33%	126.59%	334.36%	199.50%	100.00%	-
EPS	1.46	0.82	-4.32	8.01	-9.46	-23.65	-57.96	-
YoY %	78.05%	118.98%	-153.93%	184.67%	60.00%	59.20%	-	-
Horiz. %	-2.52%	-1.41%	7.45%	-13.82%	16.32%	40.80%	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	0.38	0.15	0.17	0.21	0.13	0.22	0.46	-3.13%
YoY %	153.33%	-11.76%	-19.05%	61.54%	-40.91%	-52.17%	-	-
Horiz. %	82.61%	32.61%	36.96%	45.65%	28.26%	47.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 786,333
RPS	2.07	3.18	3.57	6.35	15.71	9.91	4.95	-13.51%
YoY %	-34.91%	-10.92%	-43.78%	-59.58%	58.53%	100.20%	-	-
Horiz. %	41.82%	64.24%	72.12%	128.28%	317.37%	200.20%	100.00%	-
EPS	0.32	0.19	-0.96	1.81	-2.01	-5.30	-12.95	-
YoY %	68.42%	119.79%	-153.04%	190.05%	62.08%	59.07%	-	-
Horiz. %	-2.47%	-1.47%	7.41%	-13.98%	15.52%	40.93%	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	0.0841	0.0337	0.0379	0.0476	0.0276	0.0493	0.1028	-3.28%
YoY %	149.55%	-11.08%	-20.38%	72.46%	-44.02%	-52.04%	-	-
Horiz. %	81.81%	32.78%	36.87%	46.30%	26.85%	47.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.45	0.39	0.31	0.19	0.70	0.65	0.38	-
P/RPS	4.82	2.76	1.94	0.68	0.95	1.47	1.72	18.72%
YoY %	74.64%	42.27%	185.29%	-28.42%	-35.37%	-14.53%	-	-
Horiz. %	280.23%	160.47%	112.79%	39.53%	55.23%	85.47%	100.00%	-
P/EPS	30.83	47.37	-7.17	2.37	-7.40	-2.75	-0.66	-
YoY %	-34.92%	760.67%	-402.53%	132.03%	-169.09%	-316.67%	-	-
Horiz. %	-4,671.21%	-7,177.27%	1,086.36%	-359.09%	1,121.21%	416.67%	100.00%	-
EY	3.24	2.11	-13.94	42.16	-13.51	-36.38	-152.53	-
YoY %	53.55%	115.14%	-133.06%	412.07%	62.86%	76.15%	-	-
Horiz. %	-2.12%	-1.38%	9.14%	-27.64%	8.86%	23.85%	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	1.18	2.60	1.82	0.90	5.38	2.95	0.83	6.03%
YoY %	-54.62%	42.86%	102.22%	-83.27%	82.37%	255.42%	-	-
Horiz. %	142.17%	313.25%	219.28%	108.43%	648.19%	355.42%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	18/08/10	13/08/09	26/08/08	22/08/07	22/08/06	25/08/05	-
Price	0.24	0.44	0.28	0.19	0.65	0.62	0.41	-
P/RPS	2.57	3.12	1.75	0.68	0.88	1.40	1.85	5.62%
YoY %	-17.63%	78.29%	157.35%	-22.73%	-37.14%	-24.32%	-	-
Horiz. %	138.92%	168.65%	94.59%	36.76%	47.57%	75.68%	100.00%	-
P/EPS	16.44	53.45	-6.48	2.37	-6.87	-2.62	-0.71	-
YoY %	-69.24%	924.85%	-373.42%	134.50%	-162.21%	-269.01%	-	-
Horiz. %	-2,315.49%	-7,528.17%	912.68%	-333.80%	967.61%	369.01%	100.00%	-
EY	6.08	1.87	-15.43	42.16	-14.55	-38.14	-141.37	-
YoY %	225.13%	112.12%	-136.60%	389.76%	61.85%	73.02%	-	-
Horiz. %	-4.30%	-1.32%	10.91%	-29.82%	10.29%	26.98%	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	0.63	2.93	1.65	0.90	5.00	2.82	0.89	-5.59%
YoY %	-78.50%	77.58%	83.33%	-82.00%	77.30%	216.85%	-	-
Horiz. %	70.79%	329.21%	185.39%	101.12%	561.80%	316.85%	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