[DNEX] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

12-Jul-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 37.41%

YoY- -104.91%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	125,258	92,219	79,545	148,863	72,626	71,708	110,251	2.14%
YoY %	35.83%	15.93%	-46.56%	104.97%	1.28%	-34.96%	-	-
Horiz. %	113.61%	83.64%	72.15%	135.02%	65.87%	65.04%	100.00%	-
PBT	111,319	26,454	7,950	4,854	95,073	22,422	11,376	46.19%
YoY %	320.80%	232.75%	63.78%	-94.89%	324.02%	97.10%	-	-
Horiz. %	978.54%	232.54%	69.88%	42.67%	835.73%	197.10%	100.00%	-
Tax	-8,068	-9,708	-5,931	-3,426	-4,436	-6,019	1,330	-
YoY %	16.89%	-63.68%	-73.12%	22.77%	26.30%	-552.56%	-	-
Horiz. %	-606.62%	-729.92%	-445.94%	-257.59%	-333.53%	-452.56%	100.00%	-
NP	103,251	16,746	2,019	1,428	90,637	16,403	12,706	41.74%
YoY %	516.57%	729.42%	41.39%	-98.42%	452.56%	29.10%	-	-
Horiz. %	812.62%	131.80%	15.89%	11.24%	713.34%	129.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,718	11,088	-2,785	-4,259	86,691	11,212	6,426	58.38%
YoY %	817.37%	498.13%	34.61%	-104.91%	673.20%	74.48%	-	-
Horiz. %	1,582.91%	172.55%	-43.34%	-66.28%	1,349.07%	174.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.25%	36.70%	74.60%	70.58%	4.67%	26.84%	-11.69%	-
YoY %	-80.25%	-50.80%	5.70%	1,411.35%	-82.60%	329.60%	-	-
Horiz. %	-62.02%	-313.94%	-638.15%	-603.76%	-39.95%	-229.60%	100.00%	-
Total Cost	22,007	75,473	77,526	147,435	-18,011	55,305	97,545	-21.95%
YoY %	-70.84%	-2.65%	-47.42%	918.58%	-132.57%	-43.30%	-	-
Horiz. %	22.56%	77.37%	79.48%	151.15%	-18.46%	56.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,135	93,935	77,652	86,134	104,299	291,909	117,081	8.02%
YoY %	98.15%	20.97%	-9.85%	-17.42%	-64.27%	149.32%	-	-
Horiz. %	158.98%	80.23%	66.32%	73.57%	89.08%	249.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	7,786	-	-	23,712	39,434	-	-	-
YoY %	0.00%	-	-	-39.87%	0.00%	-	-	-
Horiz. %	19.74%	-	-	60.13%	100.00%	-	-	-
Div Payout %	7.66%	-	-	0.00%	45.49%	-	-	-
YoY %	0.00%	-	-	0.00%	0.00%	-	-	-
Horiz. %	16.84%	-	-	0.00%	100.00%	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	186,135	93,935	77,652	86,134	104,299	291,909	117,081	8.02%
YoY %	98.15%	20.97%	-9.85%	-17.42%	-64.27%	149.32%	-	-
Horiz. %	158.98%	80.23%	66.32%	73.57%	89.08%	249.32%	100.00%	-
NOSH	775,563	782,800	776,521	783,043	744,999	768,181	780,545	-0.10%
YoY %	-0.92%	0.81%	-0.83%	5.11%	-3.02%	-1.58%	-	-
Horiz. %	99.36%	100.29%	99.48%	100.32%	95.45%	98.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	82.43%	18.16%	2.54%	0.96%	124.80%	22.87%	11.52%	-
YoY %	353.91%	614.96%	164.58%	-99.23%	445.69%	98.52%	-	-
Horiz. %	715.54%	157.64%	22.05%	8.33%	1,083.33%	198.52%	100.00%	-
ROE	54.65%	11.80%	-3.59%	-4.94%	83.12%	3.84%	5.49%	-
YoY %	363.14%	428.69%	27.33%	-105.94%	2,064.58%	-30.05%	-	-
Horiz. %	995.45%	214.94%	-65.39%	-89.98%	1,514.03%	69.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	16.15	11.78	10.24	19.01	9.75	9.33	14.12	2.26%
YoY %	37.10%	15.04%	-46.13%	94.97%	4.50%	-33.92%	-	-
Horiz. %	114.38%	83.43%	72.52%	134.63%	69.05%	66.08%	100.00%	-
EPS	13.12	1.42	-0.36	-0.54	11.64	1.46	0.82	58.67%
YoY %	823.94%	494.44%	33.33%	-104.64%	697.26%	78.05%	-	-
Horiz. %	1,600.00%	173.17%	-43.90%	-65.85%	1,419.51%	178.05%	100.00%	-
DPS	1.00	0.00	0.00	3.03	5.29	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-42.72%	0.00%	0.00%	-	-
Horiz. %	18.90%	0.00%	0.00%	57.28%	100.00%	-	-	-
NAPS	0.24	0.12	0.10	0.11	0.14	0.38	0.15	8.14%
YoY %	100.00%	20.00%	-9.09%	-21.43%	-63.16%	153.33%	-	-
Horiz. %	160.00%	80.00%	66.67%	73.33%	93.33%	253.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 783,043
RPS	3.61	2.66	2.29	4.29	2.09	2.07	3.18	2.13%
YoY %	35.71%	16.16%	-46.62%	105.26%	0.97%	-34.91%	-	-
Horiz. %	113.52%	83.65%	72.01%	134.91%	65.72%	65.09%	100.00%	-
EPS	2.93	0.32	-0.08	-0.12	2.50	0.32	0.19	57.70%
YoY %	815.62%	500.00%	33.33%	-104.80%	681.25%	68.42%	-	-
Horiz. %	1,542.11%	168.42%	-42.11%	-63.16%	1,315.79%	168.42%	100.00%	-
DPS	0.22	0.00	0.00	0.68	1.14	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-40.35%	0.00%	0.00%	-	-
Horiz. %	19.30%	0.00%	0.00%	59.65%	100.00%	-	-	-
NAPS	0.0536	0.0271	0.0224	0.0248	0.03	0.0841	0.0337	8.03%
YoY %	97.79%	20.98%	-9.68%	-17.33%	-64.33%	149.55%	-	-
Horiz. %	159.05%	80.42%	66.47%	73.59%	89.02%	249.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.205	0.245	0.305	0.285	0.32	0.45	0.39	-
P/RPS	1.27	2.08	2.98	1.50	3.28	4.82	2.76	-12.12%
YoY %	-38.94%	-30.20%	98.67%	-54.27%	-31.95%	74.64%	-	-
Horiz. %	46.01%	75.36%	107.97%	54.35%	118.84%	174.64%	100.00%	-
P/EPS	1.56	17.30	-85.04	-52.40	2.75	30.83	47.37	-43.35%
YoY %	-90.98%	120.34%	-62.29%	-2,005.45%	-91.08%	-34.92%	-	-
Horiz. %	3.29%	36.52%	-179.52%	-110.62%	5.81%	65.08%	100.00%	-
EY	63.98	5.78	-1.18	-1.91	36.36	3.24	2.11	76.49%
YoY %	1,006.92%	589.83%	38.22%	-105.25%	1,022.22%	53.55%	-	-
Horiz. %	3,032.23%	273.93%	-55.92%	-90.52%	1,723.22%	153.55%	100.00%	-
DY	4.88	0.00	0.00	10.63	16.54	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-35.73%	0.00%	0.00%	-	-
Horiz. %	29.50%	0.00%	0.00%	64.27%	100.00%	-	-	-
P/NAPS	0.85	2.04	3.05	2.59	2.29	1.18	2.60	-16.98%
YoY %	-58.33%	-33.11%	17.76%	13.10%	94.07%	-54.62%	-	-
Horiz. %	32.69%	78.46%	117.31%	99.62%	88.08%	45.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	16/08/16	27/08/15	20/08/14	12/07/13	15/08/12	24/08/11	18/08/10	-
Price	0.225	0.215	0.33	0.29	0.31	0.24	0.44	-
P/RPS	1.39	1.83	3.22	1.53	3.18	2.57	3.12	-12.59%
YoY %	-24.04%	-43.17%	110.46%	-51.89%	23.74%	-17.63%	-	-
Horiz. %	44.55%	58.65%	103.21%	49.04%	101.92%	82.37%	100.00%	-
P/EPS	1.72	15.18	-92.01	-53.32	2.66	16.44	53.45	-43.57%
YoY %	-88.67%	116.50%	-72.56%	-2,104.51%	-83.82%	-69.24%	-	-
Horiz. %	3.22%	28.40%	-172.14%	-99.76%	4.98%	30.76%	100.00%	-
EY	58.29	6.59	-1.09	-1.88	37.54	6.08	1.87	77.30%
YoY %	784.52%	704.59%	42.02%	-105.01%	517.43%	225.13%	-	-
Horiz. %	3,117.11%	352.41%	-58.29%	-100.53%	2,007.49%	325.13%	100.00%	-
DY	4.44	0.00	0.00	10.44	17.08	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-38.88%	0.00%	0.00%	-	-
Horiz. %	26.00%	0.00%	0.00%	61.12%	100.00%	-	-	-
P/NAPS	0.94	1.79	3.30	2.64	2.21	0.63	2.93	-17.24%
YoY %	-47.49%	-45.76%	25.00%	19.46%	250.79%	-78.50%	-	-
Horiz. %	32.08%	61.09%	112.63%	90.10%	75.43%	21.50%	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