[DNEX] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -63.49%

YoY- 119.23%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	148,863	72,626	71,708	110,251	123,854	220,527	545,395	-19.44%
YoY %	104.97%	1.28%	-34.96%	-10.98%	-43.84%	-59.57%	-	-
Horiz. %	27.29%	13.32%	13.15%	20.21%	22.71%	40.43%	100.00%	-
PBT	4,854	95,073	22,422	11,376	-14,768	69,236	-48,017	-
YoY %	-94.89%	324.02%	97.10%	177.03%	-121.33%	244.19%	-	-
Horiz. %	-10.11%	-198.00%	-46.70%	-23.69%	30.76%	-144.19%	100.00%	-
Tax	-3,426	-4,436	-6,019	1,330	-12,533	288	-16,227	-22.81%
YoY %	22.77%	26.30%	-552.56%	110.61%	-4,451.74%	101.77%	-	-
Horiz. %	21.11%	27.34%	37.09%	-8.20%	77.24%	-1.77%	100.00%	-
NP	1,428	90,637	16,403	12,706	-27,301	69,524	-64,244	-
YoY %	-98.42%	452.56%	29.10%	146.54%	-139.27%	208.22%	-	-
Horiz. %	-2.22%	-141.08%	-25.53%	-19.78%	42.50%	-108.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,259	86,691	11,212	6,426	-33,411	62,983	-69,665	-37.20%
YoY %	-104.91%	673.20%	74.48%	119.23%	-153.05%	190.41%	-	-
Horiz. %	6.11%	-124.44%	-16.09%	-9.22%	47.96%	-90.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	70.58%	4.67%	26.84%	-11.69%	-	-0.42%	-	-
YoY %	1,411.35%	-82.60%	329.60%	0.00%	-	0.00%	-	-
Horiz. %	-16,804.76%	-1,111.90%	-6,390.48%	2,783.33%	-	100.00%	-	-
Total Cost	147,435	-18,011	55,305	97,545	151,155	151,003	609,639	-21.05%
YoY %	918.58%	-132.57%	-43.30%	-35.47%	0.10%	-75.23%	-	-
Horiz. %	24.18%	-2.95%	9.07%	16.00%	24.79%	24.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	86,134	104,299	291,909	117,081	131,453	165,129	95,737	-1.74%
YoY %	-17.42%	-64.27%	149.32%	-10.93%	-20.39%	72.48%	-	-
Horiz. %	89.97%	108.94%	304.91%	122.29%	137.31%	172.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	23,712	39,434	-	-	-	-	-	-
YoY %	-39.87%	0.00%	-	-	-	-	-	-
Horiz. %	60.13%	100.00%	-	-	-	-	-	-
Div Payout %	0.00%	45.49%	-	-	-	-	-	-
YoY %	0.00%	0.00%	-	-	-	-	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	86,134	104,299	291,909	117,081	131,453	165,129	95,737	-1.74%
YoY %	-17.42%	-64.27%	149.32%	-10.93%	-20.39%	72.48%	-	-
Horiz. %	89.97%	108.94%	304.91%	122.29%	137.31%	172.48%	100.00%	-
NOSH	783,043	744,999	768,181	780,545	773,258	786,333	736,444	1.02%
YoY %	5.11%	-3.02%	-1.58%	0.94%	-1.66%	6.77%	-	-
Horiz. %	106.33%	101.16%	104.31%	105.99%	105.00%	106.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.96%	124.80%	22.87%	11.52%	-22.04%	31.53%	-11.78%	-
YoY %	-99.23%	445.69%	98.52%	152.27%	-169.90%	367.66%	-	-
Horiz. %	-8.15%	-1,059.42%	-194.14%	-97.79%	187.10%	-267.66%	100.00%	-
ROE	-4.94%	83.12%	3.84%	5.49%	-25.42%	38.14%	-72.77%	-
YoY %	-105.94%	2,064.58%	-30.05%	121.60%	-166.65%	152.41%	-	-
Horiz. %	6.79%	-114.22%	-5.28%	-7.54%	34.93%	-52.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	19.01	9.75	9.33	14.12	16.02	28.04	74.06	-20.26%
YoY %	94.97%	4.50%	-33.92%	-11.86%	-42.87%	-62.14%	-	-
Horiz. %	25.67%	13.17%	12.60%	19.07%	21.63%	37.86%	100.00%	-
EPS	-0.54	11.64	1.46	0.82	-4.32	8.01	-9.46	-37.92%
YoY %	-104.64%	697.26%	78.05%	118.98%	-153.93%	184.67%	-	-
Horiz. %	5.71%	-123.04%	-15.43%	-8.67%	45.67%	-84.67%	100.00%	-
DPS	3.03	5.29	0.00	0.00	0.00	0.00	0.00	-
YoY %	-42.72%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	57.28%	100.00%	-	-	-	-	-	-
NAPS	0.11	0.14	0.38	0.15	0.17	0.21	0.13	-2.74%
YoY %	-21.43%	-63.16%	153.33%	-11.76%	-19.05%	61.54%	-	-
Horiz. %	84.62%	107.69%	292.31%	115.38%	130.77%	161.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 780,545
RPS	4.29	2.09	2.07	3.18	3.57	6.35	15.71	-19.43%
YoY %	105.26%	0.97%	-34.91%	-10.92%	-43.78%	-59.58%	-	-
Horiz. %	27.31%	13.30%	13.18%	20.24%	22.72%	40.42%	100.00%	-
EPS	-0.12	2.50	0.32	0.19	-0.96	1.81	-2.01	-37.45%
YoY %	-104.80%	681.25%	68.42%	119.79%	-153.04%	190.05%	-	-
Horiz. %	5.97%	-124.38%	-15.92%	-9.45%	47.76%	-90.05%	100.00%	-
DPS	0.68	1.14	0.00	0.00	0.00	0.00	0.00	-
YoY %	-40.35%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.65%	100.00%	-	-	-	-	-	-
NAPS	0.0248	0.03	0.0841	0.0337	0.0379	0.0476	0.0276	-1.76%
YoY %	-17.33%	-64.33%	149.55%	-11.08%	-20.38%	72.46%	-	-
Horiz. %	89.86%	108.70%	304.71%	122.10%	137.32%	172.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.285	0.32	0.45	0.39	0.31	0.19	0.70	-
P/RPS	1.50	3.28	4.82	2.76	1.94	0.68	0.95	7.90%
YoY %	-54.27%	-31.95%	74.64%	42.27%	185.29%	-28.42%	-	-
Horiz. %	157.89%	345.26%	507.37%	290.53%	204.21%	71.58%	100.00%	-
P/EPS	-52.40	2.75	30.83	47.37	-7.17	2.37	-7.40	38.53%
YoY %	-2,005.45%	-91.08%	-34.92%	760.67%	-402.53%	132.03%	-	-
Horiz. %	708.11%	-37.16%	-416.62%	-640.14%	96.89%	-32.03%	100.00%	-
EY	-1.91	36.36	3.24	2.11	-13.94	42.16	-13.51	-27.80%
YoY %	-105.25%	1,022.22%	53.55%	115.14%	-133.06%	412.07%	-	-
Horiz. %	14.14%	-269.13%	-23.98%	-15.62%	103.18%	-312.07%	100.00%	-
DY	10.63	16.54	0.00	0.00	0.00	0.00	0.00	-
YoY %	-35.73%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	64.27%	100.00%	-	-	-	-	-	-
P/NAPS	2.59	2.29	1.18	2.60	1.82	0.90	5.38	-11.46%
YoY %	13.10%	94.07%	-54.62%	42.86%	102.22%	-83.27%	-	-
Horiz. %	48.14%	42.57%	21.93%	48.33%	33.83%	16.73%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	12/07/13	15/08/12	24/08/11	18/08/10	13/08/09	26/08/08	22/08/07	-
Price	0.29	0.31	0.24	0.44	0.28	0.19	0.65	-
P/RPS	1.53	3.18	2.57	3.12	1.75	0.68	0.88	9.64%
YoY %	-51.89%	23.74%	-17.63%	78.29%	157.35%	-22.73%	-	-
Horiz. %	173.86%	361.36%	292.05%	354.55%	198.86%	77.27%	100.00%	-
P/EPS	-53.32	2.66	16.44	53.45	-6.48	2.37	-6.87	40.66%
YoY %	-2,104.51%	-83.82%	-69.24%	924.85%	-373.42%	134.50%	-	-
Horiz. %	776.13%	-38.72%	-239.30%	-778.02%	94.32%	-34.50%	100.00%	-
EY	-1.88	37.54	6.08	1.87	-15.43	42.16	-14.55	-28.87%
YoY %	-105.01%	517.43%	225.13%	112.12%	-136.60%	389.76%	-	-
Horiz. %	12.92%	-258.01%	-41.79%	-12.85%	106.05%	-289.76%	100.00%	-
DY	10.44	17.08	0.00	0.00	0.00	0.00	0.00	-
YoY %	-38.88%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	61.12%	100.00%	-	-	-	-	-	-
P/NAPS	2.64	2.21	0.63	2.93	1.65	0.90	5.00	-10.08%
YoY %	19.46%	250.79%	-78.50%	77.58%	83.33%	-82.00%	-	-
Horiz. %	52.80%	44.20%	12.60%	58.60%	33.00%	18.00%	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