[DFX] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -92.26%
YoY- -21.66%
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 42,302 32,798 22,890 9,975 39,068 26,011 15,181 97.40%
PBT -31,685 -1,855 1,085 507 6,797 3,171 1,608 -
Tax -602 -601 -269 -102 -1,567 -1,186 -355 41.97%
NP -32,287 -2,456 816 405 5,230 1,985 1,253 -
-
NP to SH -32,403 -2,545 816 405 5,230 1,985 1,253 -
-
Tax Rate - - 24.79% 20.12% 23.05% 37.40% 22.08% -
Total Cost 74,589 35,254 22,074 9,570 33,838 24,026 13,928 204.54%
-
Net Worth 20,477 50,385 53,142 50,625 46,612 42,857 39,568 -35.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,477 50,385 53,142 50,625 46,612 42,857 39,568 -35.41%
NOSH 255,973 257,070 255,000 253,125 233,060 225,568 219,824 10.63%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -76.33% -7.49% 3.56% 4.06% 13.39% 7.63% 8.25% -
ROE -158.23% -5.05% 1.54% 0.80% 11.22% 4.63% 3.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.53 12.76 8.98 3.94 16.76 11.53 6.91 78.39%
EPS -12.66 -0.99 0.32 0.16 2.24 0.88 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.196 0.2084 0.20 0.20 0.19 0.18 -41.61%
Adjusted Per Share Value based on latest NOSH - 253,125
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.67 4.40 3.07 1.34 5.24 3.49 2.04 97.07%
EPS -4.35 -0.34 0.11 0.05 0.70 0.27 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0676 0.0713 0.0679 0.0625 0.0575 0.0531 -35.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/12/08 29/09/08 30/06/08 31/03/08 31/12/07 - - -
Price 0.06 0.09 0.12 0.10 0.13 0.00 0.00 -
P/RPS 0.36 0.71 1.34 2.54 0.78 0.00 0.00 -
P/EPS -0.47 -9.09 37.50 62.50 5.79 0.00 0.00 -
EY -210.98 -11.00 2.67 1.60 17.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.46 0.58 0.50 0.65 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 18/11/08 22/07/08 15/05/08 25/02/08 16/11/07 17/08/07 -
Price 0.05 0.07 0.09 0.10 0.14 0.00 0.00 -
P/RPS 0.30 0.55 1.00 2.54 0.84 0.00 0.00 -
P/EPS -0.39 -7.07 28.13 62.50 6.24 0.00 0.00 -
EY -253.18 -14.14 3.56 1.60 16.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.36 0.43 0.50 0.70 0.00 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