Watchlist Manager

Watchlist

Price: 0.29 MYR 1.75%

Market Cap: 1B MYR

D	Dagang NeXchange Bhd KLSE:DNEX	MY
	City Pub Group PLC LSE:CPC	UK
	Greenwing Resources Ltd ASX:GW1	AU
	Takase Corp TSE:9087	JP
	Barnes & Noble Education Inc NYSE:BNED	US
	Metropolis Healthcare Ltd NSE:METROPOLIS	IN
N	Novoray Corp SSE:688300	CN
	Dicker Data Ltd ASX:DDR	AU
	Korea Shipbuilding & Offshore Engineering Co Ltd KRX:009540	KR
	Kimberly-Clark de Mexico SAB de CV OTC:KCDMY	MX
V	Vintage Coffee and Beverages Ltd BSE:538920	IN

Income Statement

Currency: MYR

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	0	0	0	3	0	0	0	4	0	0	0	0	0	6	0	0	0	36	0	0	0	0	0	54	0	0	0	21	0	0	0	0
Revenue	283 N/A	286 +1%	278 -3%	268 -4%	262 -2%	261 0%	266 +2%	404 +52%	721 +79%	672 -7%	633 -6%	444 -30%	175 -61%	172 -2%	157 -8%	174 +11%	244 +40%	344 +41%	350 +2%	422 +21%	457 +8%	545 +19%	627 +15%	548 -13%	387 -29%	221 -43%	144 -35%	151 +5%	122 -19%	124 +1%	125 +1%	124 0%	124 +0%	110 -11%	95 -13%	88 -8%	79 -10%	72 -9%	71 -1%	65 -8%	64 -2%	73 +13%	91 +25%	145 +59%	150 +4%	149 -1%	136 -9%	86 -37%	84 -2%	80 -5%	81 +2%	87 +7%	90 +4%	92 +2%	94 +1%	96 +2%	100 +5%	125 +25%	139 +11%	178 +28%	195 +9%	197 +1%	210 +6%	204 -3%	231 +13%	233 +1%	247 +6%	293 +19%	291 -1%	312 +7%	311 0%	290 -7%	285 -2%	275 -4%	264 -4%	240 -9%	221 -8%	331 +50%	425 +29%	715 +68%	1 053 +47%	1 457 +38%	1 586 +9%	1 563 -1%	1 457 -7%	1 302 -11%	1 210 -7%	1 913 +58%	1 196 -37%	1 219 +2%	1 155 -5%	1 174 +2%	1 161 -1%	1 126 -3%	1 130 +0%	1 042 -8%
Gross Profit
Cost of Revenue	(222)	(254)	(256)	(173)	(250)	(262)	(263)	(279)	(688)	(629)	(592)	(325)	(147)	(134)	(112)	(96)	(167)	(268)	(266)	(308)	(334)	(399)	(473)	(390)	(236)	(76)	2	(36)	(18)	(21)	(27)	(29)	(38)	(35)	(32)	(30)	(22)	(16)	(16)	(16)	(15)	(23)	(37)	(90)	(94)	(91)	(77)	(24)	(22)	(16)	(16)	(17)	(18)	(19)	(19)	(22)	(25)	(50)	(60)	(96)	(106)	(100)	(108)	(97)	(105)	(105)	(118)	(154)	(168)	(187)	(185)	(173)	(171)	(172)	(168)	(154)	(141)	(205)	(279)	(434)	(615)	(827)	(884)	(895)	(899)	(890)	(868)	(1 370)	(929)	(966)	(937)	(953)	(941)	(915)	(921)	(896)
Gross Profit	62 N/A	32 -48%	22 -31%	95 +329%	12 -87%	(1) N/A	3 N/A	125 +4 070%	33 -73%	43 +30%	40 -7%	119 +194%	28 -76%	37 +33%	45 +21%	78 +72%	77 -2%	76 -1%	84 +11%	114 +36%	123 +8%	147 +19%	154 +5%	158 +2%	151 -4%	145 -4%	145 +1%	115 -21%	104 -10%	103 -1%	98 -5%	96 -3%	87 -9%	75 -14%	64 -15%	58 -9%	56 -2%	55 -2%	55 -1%	50 -10%	50 +0%	50 +1%	54 +8%	54 +1%	56 +4%	58 +4%	59 +1%	62 +5%	62 +1%	64 +2%	65 +2%	70 +8%	72 +3%	74 +2%	75 +2%	73 -2%	75 +3%	75 N/A	80 +6%	82 +3%	90 +9%	97 +8%	101 +5%	107 +5%	127 +18%	128 +1%	129 +1%	139 +8%	123 -12%	126 +2%	126 0%	117 -7%	115 -2%	103 -10%	95 -8%	86 -10%	80 -7%	125 +57%	146 +17%	282 +93%	438 +55%	631 +44%	702 +11%	668 -5%	558 -16%	412 -26%	342 -17%	543 +59%	267 -51%	253 -5%	217 -14%	221 +2%	220 -1%	211 -4%	209 -1%	146 -30%
Operating Income
Operating Expenses	215	249	264	(31)	245	244	236	(71)	98	96	113	(25)	15	6	(27)	(54)	(171)	(169)	(173)	(73)	(78)	(86)	(88)	(100)	(101)	(107)	(105)	(64)	(108)	(105)	(104)	(59)	(54)	(51)	(44)	(38)	(39)	(39)	(42)	(47)	(45)	(46)	(53)	(56)	(56)	(54)	(47)	(56)	(55)	(55)	(54)	(42)	(47)	(47)	(49)	(51)	(48)	(50)	(54)	(64)	(67)	(71)	(63)	(63)	(68)	(72)	(84)	(97)	(92)	(92)	(91)	(85)	(85)	(116)	(114)	(96)	(95)	(300)	(241)	(321)	(354)	299	(256)	(226)	(246)	(232)	(212)	(367)	(201)	(207)	(213)	(282)	(226)	(214)	(203)	(604)
Selling, General & Administrative	0	0	0	(29)	0	0	0	(28)	0	0	0	(59)	0	0	0	(24)	0	0	0	(40)	0	0	0	(54)	0	0	0	(32)	0	0	0	(23)	0	0	0	(12)	0	0	0	(12)	0	0	0	(14)	0	0	0	(10)	0	0	0	(8)	0	0	0	(8)	0	0	0	(11)	0	0	0	(12)	0	0	0	(17)	0	0	0	(15)	0	0	0	0	0	(66)	0	0	0	(26)	0	0	0	0	0	(31)	0	0	0	(33)	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	215	249	264	(2)	245	244	236	(42)	98	96	114	34	15	6	(27)	(30)	(171)	(169)	(173)	(28)	(78)	(86)	(88)	(46)	(101)	(107)	(105)	(31)	(108)	(105)	(104)	(36)	(54)	(51)	(44)	(26)	(39)	(39)	(42)	(35)	(45)	(45)	(53)	(42)	(56)	(54)	(48)	(46)	(55)	(55)	(54)	(34)	(47)	(47)	(49)	(43)	(48)	(50)	(54)	(53)	(67)	(71)	(63)	(51)	(68)	(72)	(84)	(80)	(92)	(92)	(91)	(70)	(85)	(116)	(114)	(96)	(95)	(234)	(242)	(321)	(354)	326	(256)	(226)	(246)	(232)	(212)	(336)	(200)	(206)	(213)	(250)	(226)	(214)	(203)	(604)
Operating Income	277 N/A	281 +1%	286 +2%	64 -78%	257 +302%	243 -6%	239 -2%	54 -77%	132 +142%	140 +6%	154 +10%	94 -39%	43 -54%	43 N/A	18 -58%	24 +33%	(94) N/A	(93) +1%	(89) +5%	41 N/A	45 +8%	61 +35%	66 +9%	58 -13%	50 -14%	38 -25%	41 +8%	52 +28%	(4) N/A	(2) +51%	(6) -222%	36 N/A	33 -8%	24 -29%	20 -16%	20 -1%	17 -14%	16 -5%	13 -21%	2 -81%	4 +83%	4 -2%	0 -91%	(2) N/A	(0) +85%	5 N/A	11 +148%	6 -52%	8 +40%	9 +17%	11 +27%	28 +148%	26 -10%	27 +4%	26 -1%	22 -15%	27 +22%	25 -7%	26 +1%	18 -30%	23 +29%	26 +13%	39 +48%	44 +13%	58 +34%	56 -3%	44 -21%	42 -5%	31 -25%	34 +8%	35 +3%	33 -5%	29 -12%	(13) N/A	(18) -41%	(10) +48%	(15) -53%	(175) -1 099%	(95) +46%	(39) +59%	83 N/A	930 +1 015%	446 -52%	442 -1%	312 -29%	180 -42%	130 -28%	176 +35%	67 -62%	47 -30%	4 -92%	(62) N/A	(6) +90%	(4) +38%	6 N/A	(458) N/A
Pre-Tax Income
Interest Income Expense	(367)	(376)	(190)	(33)	(230)	(40)	(12)	91	92	(78)	(86)	(442)	(472)	(490)	(496)	(155)	(97)	(85)	(84)	(70)	(116)	(109)	(54)	(9)	20	32	4	(16)	(23)	(13)	(9)	(4)	(7)	(12)	1	1	17	19	91	94	94	91	0	2	1	0	(1)	(2)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	1	0	86	93	117	121	40	38	23	22	24	28	20	21	21	18	15	10	6	2	5	3	63	(43)	(55)	(68)	(38)	(51)	(38)	(21)	(16)	(28)	3	(59)	(70)	(43)	(1)	(49)	(26)	(42)	(22)
Non-Reccuring Items	0	0	0	(5)	0	0	0	(10)	0	0	0	(11)	0	0	0	(123)	0	0	0	(1)	0	0	0	0	0	0	0	(51)	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	0	0	0	0	0	5	0	0	0	0	0	0	0	0	0	190	538	538	538	(265)	0	0	0	0	0	1	0	0	0	1	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(15)	(15)	(15)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	0	(17)	(13)	(3)	(1)	0	0	0	(2)	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	(0)	0	0	0	(15)	0	0	0	0	0	(23)	0	0	0	(17)	0	0	0	0
Pre-Tax Income	(89) N/A	(95) -6%	96 N/A	26 -73%	27 +5%	203 +646%	227 +12%	135 -41%	209 +55%	47 -77%	53 +13%	(359) N/A	(429) -19%	(447) -4%	(477) -7%	(254) +47%	(191) +25%	(178) +7%	(173) +3%	(29) +83%	(71) -141%	(48) +32%	13 N/A	49 +284%	70 +43%	69 -1%	45 -36%	(15) N/A	(27) -79%	(15) +46%	(15) -2%	31 N/A	26 -15%	11 -57%	21 +83%	21 +1%	17 -20%	23 +33%	100 +345%	96 -4%	98 +2%	95 -3%	0 -100%	0 -75%	1 +800%	5 +444%	11 +122%	4 -64%	6 +62%	8 +25%	11 +33%	28 +164%	25 -9%	27 +5%	26 -1%	23 -11%	28 +18%	111 +303%	114 +2%	135 +19%	145 +7%	66 -54%	77 +16%	67 -13%	81 +21%	81 0%	73 -9%	67 -9%	53 -21%	55 +3%	53 -3%	48 -10%	39 -19%	(7) N/A	(16) -135%	(4) +74%	(11) -166%	77 N/A	400 +416%	444 +11%	554 +25%	613 +11%	395 -36%	404 +2%	291 -28%	164 -44%	102 -38%	157 +54%	8 -95%	(23) N/A	(39) -72%	(78) -99%	(55) +30%	(30) +46%	(35) -19%	(479) -1 255%
Net Income
Tax Provision	(9)	(7)	(2)	11	7	14	14	(2)	(2)	(3)	(2)	9	10	2	(2)	(8)	(13)	(1)	3	0	(1)	(16)	(19)	(7)	(5)	0	7	(15)	(9)	(13)	(20)	(0)	(2)	1	2	(7)	(7)	(6)	(6)	(5)	(4)	(5)	(4)	(3)	(3)	(4)	(4)	(4)	(5)	(6)	(7)	(10)	(10)	(10)	(8)	(8)	(8)	(8)	(9)	(15)	(14)	(14)	(15)	(11)	(12)	(12)	(12)	(15)	(16)	(16)	(14)	(12)	(11)	(5)	(5)	(5)	(6)	(9)	(8)	0	(29)	94	79	40	(206)	(307)	(305)	(348)	(18)	(27)	(8)	(11)	(128)	(141)	(135)	46
Income from Continuing Operations	(98)	(103)	94	37	34	217	241	133	207	44	51	(350)	(419)	(445)	(479)	(262)	(204)	(179)	(169)	(29)	(73)	(64)	(6)	42	65	70	52	(31)	(36)	(27)	(35)	30	24	13	23	14	10	16	94	91	94	91	(3)	(3)	(2)	2	7	0	1	2	3	18	16	17	18	16	19	103	105	120	131	53	61	55	69	69	61	52	37	38	39	35	27	(12)	(21)	(9)	(17)	69	392	444	524	707	474	444	84	(142)	(203)	(191)	(10)	(50)	(47)	(90)	(183)	(171)	(170)	(433)
Income to Minority Interest	4	6	9	(14)	(14)	(15)	(17)	(10)	(20)	(20)	(19)	(17)	(6)	(5)	(5)	(5)	(4)	(5)	(6)	(6)	(5)	(5)	(5)	(6)	(6)	(7)	(7)	(7)	(7)	(6)	(7)	(7)	(7)	(6)	(6)	(6)	(6)	(5)	(4)	(4)	(4)	(4)	(4)	(5)	(5)	(6)	(7)	(6)	(6)	(5)	(4)	(6)	(5)	(6)	(7)	(5)	(3)	(2)	2	2	1	2	(1)	1	(11)	(11)	(11)	(17)	(6)	(7)	(5)	(5)	(3)	(1)	3	10	14	51	36	12	(18)	(158)	(176)	(158)	(90)	24	56	71	71	68	61	39	40	42	44	115
Net Income (Common)	(94) N/A	(97) -3%	103 N/A	23 -78%	21 -8%	202 +867%	224 +11%	123 -45%	187 +52%	24 -87%	33 +38%	(367) N/A	(425) -16%	(450) -6%	(484) -8%	(266) +45%	(208) +22%	(184) +12%	(175) +5%	(35) +80%	(78) -124%	(70) +11%	(12) +83%	37 N/A	59 +60%	63 +7%	45 -28%	(37) N/A	(43) -14%	(33) +22%	(41) -24%	24 N/A	18 -25%	7 -63%	17 +166%	8 -53%	4 -46%	11 +155%	90 +702%	88 -3%	90 +3%	87 -4%	(8) N/A	(8) -1%	(7) +13%	(4) +37%	1 N/A	(6) N/A	(5) +23%	(3) +39%	(1) +82%	12 N/A	11 -12%	11 +3%	12 +6%	11 -5%	16 +44%	102 +528%	107 +5%	122 +14%	132 +8%	54 -59%	61 +12%	57 -6%	58 +2%	58 +1%	50 -14%	35 -29%	31 -12%	31 +0%	34 +9%	30 -12%	24 -19%	(12) N/A	(18) -46%	(9) +49%	(3) +68%	120 N/A	428 +256%	456 +7%	506 +11%	550 +9%	298 -46%	286 -4%	(6) N/A	(119) -2 020%	(147) -24%	(120) +18%	61 N/A	18 -70%	14 -23%	(50) N/A	(144) -186%	(129) +10%	(126) +2%	(318) -152%
EPS (Diluted)	-0.12 N/A	-0.12 N/A	0.13 N/A	0.03 -77%	0.03 N/A	0.26 +767%	0.29 +12%	0.16 -45%	0.24 +50%	0.03 -88%	0.04 +33%	-0.46 N/A	-0.54 -17%	-0.57 -6%	-0.61 -7%	-0.33 +46%	-0.26 +21%	-0.23 +12%	-0.22 +4%	-0.04 +82%	-0.1 -150%	-0.09 +10%	-0.02 +78%	0.05 N/A	0.07 +40%	0.08 +14%	0.06 -25%	-0.05 N/A	-0.05 N/A	-0.04 +20%	-0.05 -25%	0.03 N/A	0.02 -33%	0 N/A	0.01 N/A	0.01 N/A	0 N/A	0.01 N/A	0.11 +1 000%	0.11 N/A	0.11 N/A	0.11 N/A	-0.01 N/A	-0.01 N/A	-0.01 N/A	-0.01 N/A	0 N/A	-0.01 N/A	-0.01 N/A	-0.01 N/A	-0.01 N/A	0.02 N/A	0.01 -50%	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.12 +1 100%	0.07 -42%	0.1 +43%	0.07 -30%	0.04 -43%	0.04 N/A	0.03 -25%	0.04 +33%	0.04 N/A	0.03 -25%	0.02 -33%	0.02 N/A	0.02 N/A	0.03 +50%	0.02 -33%	0.02 N/A	0 N/A	-0.01 N/A	0 N/A	0 N/A	0.06 N/A	0.16 +167%	0.16 N/A	0.18 +12%	0.18 N/A	0.09 -50%	0.09 N/A	-0.01 N/A	-0.04 -300%	-0.05 -25%	-0.04 +20%	0.02 N/A	0 N/A	0 N/A	-0.02 N/A	-0.04 -100%	-0.04 N/A	-0.04 N/A	-0.09 -125%

Income Statement Balance Sheet Cash Flow Statement

Dagang NeXchange Bhd
KLSE:DNEX

Income Statement

Earnings Waterfall
Dagang NeXchange Bhd

Income Statement
Dagang NeXchange Bhd

See Also

Company

Help

Tools

Stocks

Dagang NeXchange Bhd KLSE:DNEX

Income Statement

Earnings Waterfall Dagang NeXchange Bhd

Income Statement Dagang NeXchange Bhd

See Also

Company

Help

Tools

Stocks

Dagang NeXchange Bhd
KLSE:DNEX

Earnings Waterfall
Dagang NeXchange Bhd

Income Statement
Dagang NeXchange Bhd