[DFX] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 243.59%
YoY- 42.83%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,576 101,872 106,257 91,824 69,772 76,287 70,346 -20.85%
PBT -440 7,262 10,425 7,678 -3,256 3,155 3,338 -
Tax -2,384 -2,063 -2,773 -2,216 -548 -1,549 -1,590 31.09%
NP -2,824 5,199 7,652 5,462 -3,804 1,606 1,748 -
-
NP to SH -2,824 5,142 7,610 5,462 -3,804 1,603 1,746 -
-
Tax Rate - 28.41% 26.60% 28.86% - 49.10% 47.63% -
Total Cost 52,400 96,673 98,605 86,362 73,576 74,681 68,598 -16.47%
-
Net Worth 41,489 43,116 43,659 4,108,307 3,742,220 37,828 37,828 6.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 41,489 43,116 43,659 4,108,307 3,742,220 37,828 37,828 6.37%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.70% 5.10% 7.20% 5.95% -5.45% 2.11% 2.48% -
ROE -6.81% 11.93% 17.43% 0.13% -0.10% 4.24% 4.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.66 7.51 7.84 6.77 5.15 5.63 5.19 -20.82%
EPS -0.20 0.38 0.56 0.40 -0.28 0.12 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0318 0.0322 3.03 2.76 0.0279 0.0279 6.36%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.63 13.62 14.20 12.27 9.33 10.20 9.40 -20.81%
EPS -0.38 0.69 1.02 0.73 -0.51 0.21 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0576 0.0584 5.4911 5.0018 0.0506 0.0506 6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.075 0.11 0.06 0.075 0.055 0.06 0.065 -
P/RPS 2.05 1.46 0.77 1.11 1.07 1.07 1.25 39.19%
P/EPS -36.01 29.01 10.69 18.62 -19.60 50.75 50.46 -
EY -2.78 3.45 9.36 5.37 -5.10 1.97 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.46 1.86 0.02 0.02 2.15 2.33 3.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 29/05/15 26/02/15 20/11/14 18/08/14 30/05/14 20/02/14 -
Price 0.06 0.095 0.14 0.065 0.085 0.06 0.07 -
P/RPS 1.64 1.26 1.79 0.96 1.65 1.07 1.35 13.89%
P/EPS -28.81 25.05 24.94 16.14 -30.30 50.75 54.34 -
EY -3.47 3.99 4.01 6.20 -3.30 1.97 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.99 4.35 0.02 0.03 2.15 2.51 -15.23%

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