[DNEX] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 23.7%
YoY- 33.05%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 195,388 100,452 90,196 83,857 149,875 64,200 78,660 16.35%
PBT 144,637 27,578 25,174 6,336 862 97,921 16,881 43.00%
Tax -14,101 -8,210 -9,510 -5,307 -2,603 -4,200 -6,919 12.58%
NP 130,536 19,368 15,664 1,029 -1,741 93,721 9,962 53.48%
-
NP to SH 131,437 16,132 10,746 -4,556 -6,805 89,971 4,384 76.16%
-
Tax Rate 9.75% 29.77% 37.78% 83.76% 301.97% 4.29% 40.99% -
Total Cost 64,852 81,084 74,532 82,828 151,616 -29,521 68,698 -0.95%
-
Net Worth 415,999 109,017 85,616 77,440 96,757 128,350 362,889 2.30%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 7,786 - - 23,712 39,434 - -
Div Payout % - 48.27% - - 0.00% 43.83% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 415,999 109,017 85,616 77,440 96,757 128,350 362,889 2.30%
NOSH 1,733,333 778,695 778,333 774,400 744,285 755,000 772,105 14.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 66.81% 19.28% 17.37% 1.23% -1.16% 145.98% 12.66% -
ROE 31.60% 14.80% 12.55% -5.88% -7.03% 70.10% 1.21% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.27 12.90 11.59 10.83 20.14 8.50 10.19 1.69%
EPS 7.58 2.07 1.38 -0.59 -0.91 11.92 0.57 53.86%
DPS 0.00 1.00 0.00 0.00 3.19 5.22 0.00 -
NAPS 0.24 0.14 0.11 0.10 0.13 0.17 0.47 -10.58%
Adjusted Per Share Value based on latest NOSH - 774,400
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.63 2.89 2.60 2.42 4.32 1.85 2.27 16.32%
EPS 3.79 0.46 0.31 -0.13 -0.20 2.59 0.13 75.34%
DPS 0.00 0.22 0.00 0.00 0.68 1.14 0.00 -
NAPS 0.1198 0.0314 0.0247 0.0223 0.0279 0.037 0.1045 2.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.395 0.225 0.30 0.24 0.28 0.34 0.50 -
P/RPS 3.50 1.74 2.59 2.22 1.39 4.00 4.91 -5.48%
P/EPS 5.21 10.86 21.73 -40.79 -30.62 2.85 88.06 -37.55%
EY 19.20 9.21 4.60 -2.45 -3.27 35.05 1.14 60.03%
DY 0.00 4.44 0.00 0.00 11.38 15.36 0.00 -
P/NAPS 1.65 1.61 2.73 2.40 2.15 2.00 1.06 7.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 16/05/16 15/05/15 14/05/14 23/05/13 23/05/12 20/05/11 -
Price 0.59 0.24 0.285 0.305 0.355 0.31 0.49 -
P/RPS 5.23 1.86 2.46 2.82 1.76 3.65 4.81 1.40%
P/EPS 7.78 11.58 20.64 -51.84 -38.83 2.60 86.30 -33.01%
EY 12.85 8.63 4.84 -1.93 -2.58 38.44 1.16 49.25%
DY 0.00 4.17 0.00 0.00 8.97 16.85 0.00 -
P/NAPS 2.46 1.71 2.59 3.05 2.73 1.82 1.04 15.41%

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