[DFX] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 522.58%
YoY- 1094.88%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 21,022 13,876 21,280 19,462 14,354 20,972 19,329 5.75%
PBT 3,210 -294 -936 3,850 -776 1,038 -1,982 -
Tax -519 -485 -499 -1,328 177 -654 -672 -15.80%
NP 2,691 -779 -1,435 2,522 -599 384 -2,654 -
-
NP to SH 2,691 -779 -1,415 2,527 -598 385 -2,742 -
-
Tax Rate 16.17% - - 34.49% - 63.01% - -
Total Cost 18,331 14,655 22,715 16,940 14,953 20,588 21,983 -11.39%
-
Net Worth 38,506 35,795 3,674,426 37,828 35,252 35,795 35,930 4.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 38,506 35,795 3,674,426 37,828 35,252 35,795 35,930 4.71%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.80% -5.61% -6.74% 12.96% -4.17% 1.83% -13.73% -
ROE 6.99% -2.18% -0.04% 6.68% -1.70% 1.08% -7.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.55 1.02 1.57 1.44 1.06 1.55 1.43 5.51%
EPS 0.20 -0.06 -0.10 0.19 -0.04 0.03 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0264 2.71 0.0279 0.026 0.0264 0.0265 4.72%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.81 1.85 2.84 2.60 1.92 2.80 2.58 5.85%
EPS 0.36 -0.10 -0.19 0.34 -0.08 0.05 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0478 4.9111 0.0506 0.0471 0.0478 0.048 4.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.05 0.05 0.05 0.05 0.06 0.06 0.08 -
P/RPS 3.22 4.89 3.19 3.48 5.67 3.88 5.61 -30.91%
P/EPS 25.19 -87.03 -47.91 26.83 -136.04 211.31 -39.56 -
EY 3.97 -1.15 -2.09 3.73 -0.74 0.47 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.89 0.02 1.79 2.31 2.27 3.02 -30.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 16/08/13 20/05/13 19/02/13 22/11/12 28/08/12 24/05/12 -
Price 0.07 0.055 0.06 0.055 0.05 0.07 0.06 -
P/RPS 4.51 5.37 3.82 3.83 4.72 4.53 4.21 4.69%
P/EPS 35.27 -95.73 -57.49 29.51 -113.37 246.52 -29.67 -
EY 2.84 -1.04 -1.74 3.39 -0.88 0.41 -3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.08 0.02 1.97 1.92 2.65 2.26 5.81%

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