[DNEX] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.08%
YoY- 120.89%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 243,638 175,381 721,210 261,619 283,233 992,056 1,065,282 -21.79%
PBT -190,800 -428,744 208,497 25,908 -89,428 1,061,883 -46,265 26.62%
Tax -12,781 5,231 -21,399 -6,337 25,451 90,107 73,707 -
NP -203,581 -423,513 187,098 19,571 -63,977 1,151,990 27,442 -
-
NP to SH -208,079 -424,994 187,098 19,571 -93,668 1,006,889 -58,686 23.47%
-
Tax Rate - - 10.26% 24.46% - -8.49% - -
Total Cost 447,219 598,894 534,112 242,048 347,210 -159,934 1,037,840 -13.08%
-
Net Worth 201,971 391,393 828,752 623,075 552,671 582,110 85,139 15.47%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 201,971 391,393 828,752 623,075 552,671 582,110 85,139 15.47%
NOSH 776,813 767,437 774,534 741,756 746,853 746,295 709,500 1.52%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -83.56% -241.48% 25.94% 7.48% -22.59% 116.12% 2.58% -
ROE -103.02% -108.58% 22.58% 3.14% -16.95% 172.97% -68.93% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 31.36 22.85 93.12 35.27 37.92 132.93 150.15 -22.96%
EPS -26.79 -55.38 24.16 2.64 -12.54 134.92 -8.27 21.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.51 1.07 0.84 0.74 0.78 0.12 13.74%
Adjusted Per Share Value based on latest NOSH - 741,756
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.02 5.05 20.77 7.54 8.16 28.57 30.68 -21.78%
EPS -5.99 -12.24 5.39 0.56 -2.70 29.00 -1.69 23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.1127 0.2387 0.1795 0.1592 0.1677 0.0245 15.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.44 0.41 0.94 0.83 1.43 1.49 6.05 -
P/RPS 1.40 1.79 1.01 2.35 3.77 1.12 4.03 -16.14%
P/EPS -1.64 -0.74 3.89 31.46 -11.40 1.10 -73.14 -46.88%
EY -60.88 -135.07 25.70 3.18 -8.77 90.55 -1.37 88.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.80 0.88 0.99 1.93 1.91 50.42 -43.20%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/06 20/05/05 28/05/04 29/05/03 30/05/02 24/05/01 - -
Price 0.69 0.29 0.74 1.00 1.53 1.44 0.00 -
P/RPS 2.20 1.27 0.79 2.84 4.03 1.08 0.00 -
P/EPS -2.58 -0.52 3.06 37.90 -12.20 1.07 0.00 -
EY -38.82 -190.96 32.64 2.64 -8.20 93.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 0.57 0.69 1.19 2.07 1.85 0.00 -

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
Post a Comment