[DFX] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -62.79%
YoY- 60.38%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,788 35,326 20,972 63,742 44,413 26,841 15,358 132.57%
PBT 4,112 262 1,038 -4,735 -2,753 -3,374 2,459 40.66%
Tax -1,805 -477 -654 -2,329 -1,657 -753 -499 134.72%
NP 2,307 -215 384 -7,064 -4,410 -4,127 1,960 11.42%
-
NP to SH 2,314 -213 385 -7,109 -4,367 -4,113 1,956 11.80%
-
Tax Rate 43.90% 182.06% 63.01% - - - 20.29% -
Total Cost 52,481 35,541 20,588 70,806 48,823 30,968 13,398 147.46%
-
Net Worth 37,828 35,252 35,795 35,930 385,660 38,799 45,826 -11.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 37,828 35,252 35,795 35,930 385,660 38,799 45,826 -11.95%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,364,687 1,370,999 1,397,142 -1.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.21% -0.61% 1.83% -11.08% -9.93% -15.38% 12.76% -
ROE 6.12% -0.60% 1.08% -19.79% -1.13% -10.60% 4.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.04 2.61 1.55 4.70 3.25 1.96 1.10 137.10%
EPS 0.17 -0.02 0.03 -0.52 -0.32 -0.30 0.14 13.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.026 0.0264 0.0265 0.2826 0.0283 0.0328 -10.18%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.35 4.74 2.81 8.55 5.96 3.60 2.06 132.59%
EPS 0.31 -0.03 0.05 -0.95 -0.59 -0.55 0.26 12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0473 0.048 0.0482 0.5172 0.052 0.0615 -12.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.05 0.06 0.06 0.08 0.06 0.05 0.06 -
P/RPS 1.24 2.30 3.88 1.70 1.84 2.55 5.46 -62.60%
P/EPS 29.30 -381.94 211.31 -15.26 -18.75 -16.67 42.86 -22.30%
EY 3.41 -0.26 0.47 -6.55 -5.33 -6.00 2.33 28.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.31 2.27 3.02 0.21 1.77 1.83 -1.45%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 22/11/12 28/08/12 24/05/12 21/02/12 17/11/11 19/08/11 -
Price 0.055 0.05 0.07 0.06 0.09 0.08 0.05 -
P/RPS 1.36 1.92 4.53 1.28 2.77 4.09 4.55 -55.13%
P/EPS 32.23 -318.28 246.52 -11.44 -28.13 -26.67 35.71 -6.57%
EY 3.10 -0.31 0.41 -8.74 -3.56 -3.75 2.80 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.92 2.65 2.26 0.32 2.83 1.52 18.77%

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