[DNEX] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -3.65%

YoY- 673.2%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	92,219	79,545	148,863	72,626	71,708	110,251	123,854	-4.79%
YoY %	15.93%	-46.56%	104.97%	1.28%	-34.96%	-10.98%	-	-
Horiz. %	74.46%	64.22%	120.19%	58.64%	57.90%	89.02%	100.00%	-
PBT	26,454	7,950	4,854	95,073	22,422	11,376	-14,768	-
YoY %	232.75%	63.78%	-94.89%	324.02%	97.10%	177.03%	-	-
Horiz. %	-179.13%	-53.83%	-32.87%	-643.78%	-151.83%	-77.03%	100.00%	-
Tax	-9,708	-5,931	-3,426	-4,436	-6,019	1,330	-12,533	-4.16%
YoY %	-63.68%	-73.12%	22.77%	26.30%	-552.56%	110.61%	-	-
Horiz. %	77.46%	47.32%	27.34%	35.39%	48.03%	-10.61%	100.00%	-
NP	16,746	2,019	1,428	90,637	16,403	12,706	-27,301	-
YoY %	729.42%	41.39%	-98.42%	452.56%	29.10%	146.54%	-	-
Horiz. %	-61.34%	-7.40%	-5.23%	-331.99%	-60.08%	-46.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,088	-2,785	-4,259	86,691	11,212	6,426	-33,411	-
YoY %	498.13%	34.61%	-104.91%	673.20%	74.48%	119.23%	-	-
Horiz. %	-33.19%	8.34%	12.75%	-259.47%	-33.56%	-19.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.70%	74.60%	70.58%	4.67%	26.84%	-11.69%	-	-
YoY %	-50.80%	5.70%	1,411.35%	-82.60%	329.60%	0.00%	-	-
Horiz. %	-313.94%	-638.15%	-603.76%	-39.95%	-229.60%	100.00%	-	-
Total Cost	75,473	77,526	147,435	-18,011	55,305	97,545	151,155	-10.92%
YoY %	-2.65%	-47.42%	918.58%	-132.57%	-43.30%	-35.47%	-	-
Horiz. %	49.93%	51.29%	97.54%	-11.92%	36.59%	64.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,935	77,652	86,134	104,299	291,909	117,081	131,453	-5.44%
YoY %	20.97%	-9.85%	-17.42%	-64.27%	149.32%	-10.93%	-	-
Horiz. %	71.46%	59.07%	65.52%	79.34%	222.06%	89.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	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%	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	93,935	77,652	86,134	104,299	291,909	117,081	131,453	-5.44%
YoY %	20.97%	-9.85%	-17.42%	-64.27%	149.32%	-10.93%	-	-
Horiz. %	71.46%	59.07%	65.52%	79.34%	222.06%	89.07%	100.00%	-
NOSH	782,800	776,521	783,043	744,999	768,181	780,545	773,258	0.20%
YoY %	0.81%	-0.83%	5.11%	-3.02%	-1.58%	0.94%	-	-
Horiz. %	101.23%	100.42%	101.27%	96.35%	99.34%	100.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	18.16%	2.54%	0.96%	124.80%	22.87%	11.52%	-22.04%	-
YoY %	614.96%	164.58%	-99.23%	445.69%	98.52%	152.27%	-	-
Horiz. %	-82.40%	-11.52%	-4.36%	-566.24%	-103.77%	-52.27%	100.00%	-
ROE	11.80%	-3.59%	-4.94%	83.12%	3.84%	5.49%	-25.42%	-
YoY %	428.69%	27.33%	-105.94%	2,064.58%	-30.05%	121.60%	-	-
Horiz. %	-46.42%	14.12%	19.43%	-326.99%	-15.11%	-21.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	11.78	10.24	19.01	9.75	9.33	14.12	16.02	-4.99%
YoY %	15.04%	-46.13%	94.97%	4.50%	-33.92%	-11.86%	-	-
Horiz. %	73.53%	63.92%	118.66%	60.86%	58.24%	88.14%	100.00%	-
EPS	1.42	-0.36	-0.54	11.64	1.46	0.82	-4.32	-
YoY %	494.44%	33.33%	-104.64%	697.26%	78.05%	118.98%	-	-
Horiz. %	-32.87%	8.33%	12.50%	-269.44%	-33.80%	-18.98%	100.00%	-
DPS	0.00	0.00	3.03	5.29	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-42.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	57.28%	100.00%	-	-	-	-
NAPS	0.12	0.10	0.11	0.14	0.38	0.15	0.17	-5.63%
YoY %	20.00%	-9.09%	-21.43%	-63.16%	153.33%	-11.76%	-	-
Horiz. %	70.59%	58.82%	64.71%	82.35%	223.53%	88.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 744,999
RPS	2.66	2.29	4.29	2.09	2.07	3.18	3.57	-4.78%
YoY %	16.16%	-46.62%	105.26%	0.97%	-34.91%	-10.92%	-	-
Horiz. %	74.51%	64.15%	120.17%	58.54%	57.98%	89.08%	100.00%	-
EPS	0.32	-0.08	-0.12	2.50	0.32	0.19	-0.96	-
YoY %	500.00%	33.33%	-104.80%	681.25%	68.42%	119.79%	-	-
Horiz. %	-33.33%	8.33%	12.50%	-260.42%	-33.33%	-19.79%	100.00%	-
DPS	0.00	0.00	0.68	1.14	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-40.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	59.65%	100.00%	-	-	-	-
NAPS	0.0271	0.0224	0.0248	0.03	0.0841	0.0337	0.0379	-5.43%
YoY %	20.98%	-9.68%	-17.33%	-64.33%	149.55%	-11.08%	-	-
Horiz. %	71.50%	59.10%	65.44%	79.16%	221.90%	88.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.245	0.305	0.285	0.32	0.45	0.39	0.31	-
P/RPS	2.08	2.98	1.50	3.28	4.82	2.76	1.94	1.16%
YoY %	-30.20%	98.67%	-54.27%	-31.95%	74.64%	42.27%	-	-
Horiz. %	107.22%	153.61%	77.32%	169.07%	248.45%	142.27%	100.00%	-
P/EPS	17.30	-85.04	-52.40	2.75	30.83	47.37	-7.17	-
YoY %	120.34%	-62.29%	-2,005.45%	-91.08%	-34.92%	760.67%	-	-
Horiz. %	-241.28%	1,186.05%	730.82%	-38.35%	-429.99%	-660.67%	100.00%	-
EY	5.78	-1.18	-1.91	36.36	3.24	2.11	-13.94	-
YoY %	589.83%	38.22%	-105.25%	1,022.22%	53.55%	115.14%	-	-
Horiz. %	-41.46%	8.46%	13.70%	-260.83%	-23.24%	-15.14%	100.00%	-
DY	0.00	0.00	10.63	16.54	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-35.73%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	64.27%	100.00%	-	-	-	-
P/NAPS	2.04	3.05	2.59	2.29	1.18	2.60	1.82	1.91%
YoY %	-33.11%	17.76%	13.10%	94.07%	-54.62%	42.86%	-	-
Horiz. %	112.09%	167.58%	142.31%	125.82%	64.84%	142.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	20/08/14	12/07/13	15/08/12	24/08/11	18/08/10	13/08/09	-
Price	0.215	0.33	0.29	0.31	0.24	0.44	0.28	-
P/RPS	1.83	3.22	1.53	3.18	2.57	3.12	1.75	0.74%
YoY %	-43.17%	110.46%	-51.89%	23.74%	-17.63%	78.29%	-	-
Horiz. %	104.57%	184.00%	87.43%	181.71%	146.86%	178.29%	100.00%	-
P/EPS	15.18	-92.01	-53.32	2.66	16.44	53.45	-6.48	-
YoY %	116.50%	-72.56%	-2,104.51%	-83.82%	-69.24%	924.85%	-	-
Horiz. %	-234.26%	1,419.91%	822.84%	-41.05%	-253.70%	-824.85%	100.00%	-
EY	6.59	-1.09	-1.88	37.54	6.08	1.87	-15.43	-
YoY %	704.59%	42.02%	-105.01%	517.43%	225.13%	112.12%	-	-
Horiz. %	-42.71%	7.06%	12.18%	-243.29%	-39.40%	-12.12%	100.00%	-
DY	0.00	0.00	10.44	17.08	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-38.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	61.12%	100.00%	-	-	-	-
P/NAPS	1.79	3.30	2.64	2.21	0.63	2.93	1.65	1.36%
YoY %	-45.76%	25.00%	19.46%	250.79%	-78.50%	77.58%	-	-
Horiz. %	108.48%	200.00%	160.00%	133.94%	38.18%	177.58%	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