[DFX] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -70.86%
YoY- 112.65%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 70,346 69,796 55,504 76,068 73,050 70,652 83,888 -11.04%
PBT 3,338 5,832 -1,176 3,176 5,482 524 4,152 -13.50%
Tax -1,590 -2,008 -1,940 -2,304 -2,406 -954 -2,616 -28.18%
NP 1,748 3,824 -3,116 872 3,076 -430 1,536 8.97%
-
NP to SH 1,746 3,824 -3,116 899 3,085 -426 1,540 8.70%
-
Tax Rate 47.63% 34.43% - 72.54% 43.89% 182.06% 63.01% -
Total Cost 68,598 65,972 58,620 75,196 69,974 71,082 82,352 -11.44%
-
Net Worth 37,828 38,506 35,795 3,674,426 37,828 35,252 35,795 3.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 37,828 38,506 35,795 3,674,426 37,828 35,252 35,795 3.74%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.48% 5.48% -5.61% 1.15% 4.21% -0.61% 1.83% -
ROE 4.62% 9.93% -8.71% 0.02% 8.16% -1.21% 4.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.19 5.15 4.09 5.61 5.39 5.21 6.19 -11.05%
EPS 0.13 0.28 -0.24 0.07 0.23 -0.04 0.12 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0284 0.0264 2.71 0.0279 0.026 0.0264 3.74%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.43 9.36 7.44 10.20 9.80 9.47 11.25 -11.07%
EPS 0.23 0.51 -0.42 0.12 0.41 -0.06 0.21 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0516 0.048 4.9273 0.0507 0.0473 0.048 3.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.065 0.05 0.05 0.05 0.05 0.06 0.06 -
P/RPS 1.25 0.97 1.22 0.89 0.93 1.15 0.97 18.36%
P/EPS 50.46 17.73 -21.76 75.41 21.97 -190.97 52.83 -3.00%
EY 1.98 5.64 -4.60 1.33 4.55 -0.52 1.89 3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.76 1.89 0.02 1.79 2.31 2.27 1.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 19/11/13 16/08/13 20/05/13 19/02/13 22/11/12 28/08/12 -
Price 0.07 0.07 0.055 0.06 0.055 0.05 0.07 -
P/RPS 1.35 1.36 1.34 1.07 1.02 0.96 1.13 12.55%
P/EPS 54.34 24.82 -23.93 90.49 24.17 -159.14 61.63 -8.02%
EY 1.84 4.03 -4.18 1.11 4.14 -0.63 1.62 8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.46 2.08 0.02 1.97 1.92 2.65 -3.54%

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