[DNEX] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -371.62%
YoY- -112.25%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,052,716 220,954 310,996 247,105 209,741 139,063 93,582 45.08%
PBT 553,521 -11,305 52,651 72,883 83,937 113,749 26,210 59.83%
Tax -29,313 -5,917 -13,673 -11,962 -10,554 -8,458 -8,038 22.00%
NP 524,208 -17,222 38,978 60,921 73,383 105,291 18,172 67.68%
-
NP to SH 505,725 -2,977 34,065 49,721 72,541 106,914 11,702 78.43%
-
Tax Rate 5.30% - 25.97% 16.41% 12.57% 7.44% 30.67% -
Total Cost 528,508 238,176 272,018 186,184 136,358 33,772 75,410 34.90%
-
Net Worth 1,640,811 613,515 474,669 439,442 438,617 298,743 94,000 55.21%
Dividend
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 18,754 - 8,789 - 17,420 7,786 - -
Div Payout % 3.71% - 25.80% - 24.02% 7.28% - -
Equity
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,640,811 613,515 474,669 439,442 438,617 298,743 94,000 55.21%
NOSH 3,155,734 2,218,058 1,758,035 1,757,818 1,754,470 1,422,586 783,333 23.89%
Ratio Analysis
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 49.80% -7.79% 12.53% 24.65% 34.99% 75.71% 19.42% -
ROE 30.82% -0.49% 7.18% 11.31% 16.54% 35.79% 12.45% -
Per Share
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.36 10.08 17.69 14.06 11.95 9.78 11.95 17.09%
EPS 16.03 -0.14 1.94 2.83 4.13 7.52 1.49 44.08%
DPS 0.59 0.00 0.50 0.00 1.00 0.55 0.00 -
NAPS 0.52 0.28 0.27 0.25 0.25 0.21 0.12 25.28%
Adjusted Per Share Value based on latest NOSH - 2,218,058
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.32 6.36 8.96 7.12 6.04 4.01 2.70 45.04%
EPS 14.57 -0.09 0.98 1.43 2.09 3.08 0.34 78.20%
DPS 0.54 0.00 0.25 0.00 0.50 0.22 0.00 -
NAPS 0.4726 0.1767 0.1367 0.1266 0.1263 0.086 0.0271 55.19%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.01 0.91 0.265 0.40 0.48 0.30 0.245 -
P/RPS 3.03 9.02 1.50 2.85 4.02 3.07 2.05 6.19%
P/EPS 6.30 -669.78 13.68 14.14 11.61 3.99 16.40 -13.67%
EY 15.87 -0.15 7.31 7.07 8.61 25.05 6.10 15.83%
DY 0.59 0.00 1.89 0.00 2.08 1.82 0.00 -
P/NAPS 1.94 3.25 0.98 1.60 1.92 1.43 2.04 -0.76%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/05/22 25/05/21 18/11/19 19/11/18 21/11/17 24/11/16 23/11/15 -
Price 1.01 0.735 0.275 0.37 0.415 0.255 0.265 -
P/RPS 3.03 7.29 1.55 2.63 3.47 2.61 2.22 4.89%
P/EPS 6.30 -540.97 14.19 13.08 10.04 3.39 17.74 -14.71%
EY 15.87 -0.18 7.05 7.64 9.96 29.47 5.64 17.24%
DY 0.59 0.00 1.82 0.00 2.41 2.15 0.00 -
P/NAPS 1.94 2.63 1.02 1.48 1.66 1.21 2.21 -1.98%

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