[DFX] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -31.49%
YoY- -43.39%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 45,912 17,443 76,287 52,760 34,898 13,876 76,068 -28.55%
PBT 3,839 -814 3,155 2,504 2,916 -294 3,176 13.45%
Tax -1,108 -137 -1,549 -1,193 -1,004 -485 -2,304 -38.59%
NP 2,731 -951 1,606 1,311 1,912 -779 872 113.91%
-
NP to SH 2,731 -951 1,603 1,310 1,912 -779 899 109.61%
-
Tax Rate 28.86% - 49.10% 47.64% 34.43% - 72.54% -
Total Cost 43,181 18,394 74,681 51,449 32,986 14,655 75,196 -30.88%
-
Net Worth 4,108,307 3,742,220 37,828 37,828 38,506 35,795 3,674,426 7.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,108,307 3,742,220 37,828 37,828 38,506 35,795 3,674,426 7.71%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.95% -5.45% 2.11% 2.48% 5.48% -5.61% 1.15% -
ROE 0.07% -0.03% 4.24% 3.46% 4.97% -2.18% 0.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.39 1.29 5.63 3.89 2.57 1.02 5.61 -28.50%
EPS 0.20 -0.07 0.12 0.10 0.14 -0.06 0.07 101.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.76 0.0279 0.0279 0.0284 0.0264 2.71 7.71%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.14 2.33 10.20 7.05 4.66 1.85 10.17 -28.54%
EPS 0.37 -0.13 0.21 0.18 0.26 -0.10 0.12 111.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4911 5.0018 0.0506 0.0506 0.0515 0.0478 4.9111 7.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.075 0.055 0.06 0.065 0.05 0.05 0.05 -
P/RPS 2.21 4.28 1.07 1.67 1.94 4.89 0.89 83.27%
P/EPS 37.24 -78.42 50.75 67.28 35.46 -87.03 75.41 -37.49%
EY 2.69 -1.28 1.97 1.49 2.82 -1.15 1.33 59.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 2.15 2.33 1.76 1.89 0.02 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 18/08/14 30/05/14 20/02/14 19/11/13 16/08/13 20/05/13 -
Price 0.065 0.085 0.06 0.07 0.07 0.055 0.06 -
P/RPS 1.92 6.61 1.07 1.80 2.72 5.37 1.07 47.61%
P/EPS 32.27 -121.19 50.75 72.45 49.64 -95.73 90.49 -49.68%
EY 3.10 -0.83 1.97 1.38 2.01 -1.04 1.11 98.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 2.15 2.51 2.46 2.08 0.02 0.00%

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