[DNEX] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.19%
YoY- -191.4%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 90,744 71,243 95,520 124,817 143,431 627,303 349,575 -20.11%
PBT 448 100,046 20,711 -15,033 44,533 12,741 -172,565 -
Tax -3,973 -5,943 2,375 -19,939 7,511 -19,106 3,365 -
NP -3,525 94,103 23,086 -34,972 52,044 -6,365 -169,200 -47.51%
-
NP to SH -7,696 89,832 17,255 -41,493 45,398 -11,748 -174,736 -40.54%
-
Tax Rate 886.83% 5.94% -11.47% - -16.87% 149.96% - -
Total Cost 94,269 -22,860 72,434 159,789 91,387 633,668 518,775 -24.72%
-
Net Worth 109,293 155,061 217,009 143,933 169,807 131,933 140,470 -4.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 39,434 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 109,293 155,061 217,009 143,933 169,807 131,933 140,470 -4.09%
NOSH 780,666 775,306 775,034 846,666 771,851 776,077 780,390 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.88% 132.09% 24.17% -28.02% 36.29% -1.01% -48.40% -
ROE -7.04% 57.93% 7.95% -28.83% 26.73% -8.90% -124.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.62 9.19 12.32 14.74 18.58 80.83 44.79 -20.12%
EPS -0.99 11.59 2.23 -4.90 5.88 -1.51 -22.39 -40.50%
DPS 5.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.28 0.17 0.22 0.17 0.18 -4.09%
Adjusted Per Share Value based on latest NOSH - 846,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.61 2.05 2.75 3.59 4.13 18.07 10.07 -20.13%
EPS -0.22 2.59 0.50 -1.20 1.31 -0.34 -5.03 -40.61%
DPS 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0447 0.0625 0.0415 0.0489 0.038 0.0405 -4.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.22 0.40 0.28 0.14 0.65 0.62 -
P/RPS 2.41 2.39 3.25 1.90 0.75 0.80 1.38 9.72%
P/EPS -28.40 1.90 17.97 -5.71 2.38 -42.94 -2.77 47.33%
EY -3.52 52.67 5.57 -17.50 42.01 -2.33 -36.11 -32.13%
DY 18.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.10 1.43 1.65 0.64 3.82 3.44 -8.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 15/11/10 12/11/09 24/11/08 23/11/07 15/11/06 -
Price 0.30 0.25 0.52 0.47 0.11 0.62 0.66 -
P/RPS 2.58 2.72 4.22 3.19 0.59 0.77 1.47 9.81%
P/EPS -30.43 2.16 23.36 -9.59 1.87 -40.96 -2.95 47.48%
EY -3.29 46.35 4.28 -10.43 53.47 -2.44 -33.93 -32.19%
DY 16.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.25 1.86 2.76 0.50 3.65 3.67 -8.59%

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
Post a Comment