DXN

0.00%

8.2¢ dxn limited

Ann: DXN executes contract with Multiplex for A$3.5 million, page-48

First 48 Last

Stewart

696 Posts.

27/01/22

10:56

Post #: 59155013

Originally posted by capt.sardine.tin: ↑
An updated projection on FY2022's revenue and hopefully Receipt from Customers.

Timing is based on the expected delivery data specified for the project and predicted payment installments.

Note this doesn't include future business between now and end of FY.

The inclusion of Multiplex brings revenue to $16.9m, or $14.9m excluding Connected Farms.

In either scenario the current revenue of the company exceeds the present market capitalisation.

Expecting some lift in the share price over the short term.

Cash Flow

1 Revenue Sources
Q1 FY22 Q2 FY22 Q3 FY22 Q4 FY22 Total
2 Data-centre Operations (Management)
$240,000.00 $240,000.00 $240,000.00 $240,000.00 $960,000.00
3 Darwin Data-Centre Operation

$425,000.00 $425,000.00 $425,000.00 $1,275,000.00
4 Recurring Revenue
$240,000.00 $665,000.00 $665,000.00 $665,000.00 $2,235,000.00
5

6 Newcrest Mining (Build)
$200,000.00

7 APX Partners (Build)

8 APX Partners (Management)
$50,000.00 $50,000.00

$100,000.00
9 Connected Farms (Build)

$1,000,000.00 $1,000,000.00 $2,000,000.00
10 Streamline Connect (Build)
$300,000.00

11 Covalent Lithium Pty Ltd
$100,000.00

$100,000.00
12 Boeing Defence Australia
$200,000.00

13 Sub.Co

14 SISCC

15 Covalent Lithium Pty Ltd (Extension)

$400,000.00 $325,000.00 $100,000.00 $825,000.00
16 BSCC
$200,000.00 $450,000.00 $450,000.00
$1,100,000.00
17 Wingfu.Africa
$500,000.00 $1,700,000.00 $1,000,000.00
$3,200,000.00
18 Sub.Co (Oct 21)

$500,000.00 $1,200,000.00 $800,000.00 $2,500,000.00
19 Fintech POC

$250,000.00 $400,000.00

20 Multiplex

$2,000,000.00 $1,500,000.00 $3,500,000.00
21 Modular DC Revenue:
$1,550,000.00 $3,350,000.00 $6,375,000.00 $3,400,000.00 $14,675,000.00
22 Total Revenue
$1,790,000.00 $4,015,000.00 $7,040,000.00 $4,065,000.00 $16,910,000.00
23 Excluding CF - Total:
$1,790,000.00 $4,015,000.00 $6,040,000.00 $3,065,000.00 $14,910,000.00
Expand
Thanks for this Capt.These level of contracts certainly makes DXN look very cheap at current multiples. I am a bit surprised that the market has not reacted a bit more positively to the news about the Multiplex contract.

DXN Price at posting: 0.9¢ Sentiment: Buy Disclosure: Held

Upvote

0 Great analysis

Top Stories

DEG

HotCopper users muse on De Grey's denial of Agnico Eagle takeover bid – but who are Agnico?

STK

5.6g/t gold intercept at Serbia's Rogozna supports Strickland's hopes for high-grade core

ESR

Estrella first foreign entity to win tenements in Timor-Leste under new laws ahead of 2025 tenders

The winners & losers on market if negative gearing were gone

NAM

ACCC seeks Olam divestments before it can buy Namoi Cotton

KAL

KalGold rolls out detailed aeromagnetic survey across Pinjin project

Week 39 Wrap: What HotCopper’s watching; China’s new stimmy moves boost metals; Oz CPI drop

COD

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

ACW

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

The market's shrugged at China's stimulus measures all year. Why is this one different?

There are more pages in this discussion • 27 more messages in this thread...

First 48 Last

Add DXN (ASX) to my watchlist

(20min delay)
Last 8.2¢		Change 0.000(0.00%)		Mkt cap ! $15.32M

Open	High	Low	Value	Volume
8.3¢	8.3¢	8.2¢	$1.455K	17.58K

Buyers (Bids)

No.	Vol.	Price($)
1	6001	8.2¢

Sellers (Offers)

Price($)	Vol.	No.
8.8¢	10000	1

View Market Depth

No.	Vol.	Price($)
1	6001	0.082
1	25000	0.080
2	24658	0.079
2	131061	0.078
1	26315	0.076

Price($)	Vol.	No.
0.088	10000	1
0.090	67073	1
0.092	42578	2
0.095	50000	1
0.096	196441	3

Last trade - 15.41pm 27/09/2024 (20 minute delay)

DXN (ASX) Chart

Ann: DXN executes contract with Multiplex for A$3.5 million, page-48

HotCopper users muse on De Grey's denial of Agnico Eagle takeover bid – but who are Agnico?

5.6g/t gold intercept at Serbia's Rogozna supports Strickland's hopes for high-grade core

Estrella first foreign entity to win tenements in Timor-Leste under new laws ahead of 2025 tenders

The winners & losers on market if negative gearing were gone

ACCC seeks Olam divestments before it can buy Namoi Cotton

KalGold rolls out detailed aeromagnetic survey across Pinjin project

Week 39 Wrap: What HotCopper’s watching; China’s new stimmy moves boost metals; Oz CPI drop

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

The market's shrugged at China's stimulus measures all year. Why is this one different?

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

	Cash Flow
1	Revenue Sources	Q1 FY22	Q2 FY22	Q3 FY22	Q4 FY22	Total
2	Data-centre Operations (Management)	$240,000.00	$240,000.00	$240,000.00	$240,000.00	$960,000.00
3	Darwin Data-Centre Operation		$425,000.00	$425,000.00	$425,000.00	$1,275,000.00
4	Recurring Revenue	$240,000.00	$665,000.00	$665,000.00	$665,000.00	$2,235,000.00
5
6	Newcrest Mining (Build)	$200,000.00
7	APX Partners (Build)
8	APX Partners (Management)	$50,000.00	$50,000.00			$100,000.00
9	Connected Farms (Build)			$1,000,000.00	$1,000,000.00	$2,000,000.00
10	Streamline Connect (Build)	$300,000.00
11	Covalent Lithium Pty Ltd	$100,000.00				$100,000.00
12	Boeing Defence Australia	$200,000.00
13	Sub.Co
14	SISCC
15	Covalent Lithium Pty Ltd (Extension)		$400,000.00	$325,000.00	$100,000.00	$825,000.00
16	BSCC	$200,000.00	$450,000.00	$450,000.00		$1,100,000.00
17	Wingfu.Africa	$500,000.00	$1,700,000.00	$1,000,000.00		$3,200,000.00
18	Sub.Co (Oct 21)		$500,000.00	$1,200,000.00	$800,000.00	$2,500,000.00
19	Fintech POC		$250,000.00	$400,000.00
20	Multiplex			$2,000,000.00	$1,500,000.00	$3,500,000.00
21	Modular DC Revenue:	$1,550,000.00	$3,350,000.00	$6,375,000.00	$3,400,000.00	$14,675,000.00
22	Total Revenue	$1,790,000.00	$4,015,000.00	$7,040,000.00	$4,065,000.00	$16,910,000.00
23	Excluding CF - Total:	$1,790,000.00	$4,015,000.00	$6,040,000.00	$3,065,000.00	$14,910,000.00

Ann: DXN executes contract with Multiplex for A$3.5 million, page-48

Top Stories

HotCopper users muse on De Grey's denial of Agnico Eagle takeover bid – but who are Agnico?

5.6g/t gold intercept at Serbia's Rogozna supports Strickland's hopes for high-grade core

Estrella first foreign entity to win tenements in Timor-Leste under new laws ahead of 2025 tenders

The winners & losers on market if negative gearing were gone

ACCC seeks Olam divestments before it can buy Namoi Cotton

KalGold rolls out detailed aeromagnetic survey across Pinjin project

Week 39 Wrap: What HotCopper’s watching; China’s new stimmy moves boost metals; Oz CPI drop

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

The market's shrugged at China's stimulus measures all year. Why is this one different?

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News