[DFX] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 101.09%
YoY- -19.51%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,106 10,900 10,177 13,257 9,366 9,908 12,915 15.81%
PBT -531 378 -782 500 -29,741 -2,939 578 -
Tax 29 -138 85 -225 -24 -333 -167 -
NP -502 240 -697 275 -29,765 -3,272 411 -
-
NP to SH -661 244 -522 326 -29,810 -3,361 411 -
-
Tax Rate - 36.51% - 45.00% - - 28.89% -
Total Cost 16,608 10,660 10,874 12,982 39,131 13,180 12,504 20.76%
-
Net Worth 17,796 19,519 20,879 20,061 20,470 50,286 53,532 -51.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 17,796 19,519 20,879 20,061 20,470 50,286 53,532 -51.91%
NOSH 254,230 243,999 260,999 250,769 255,879 256,564 256,875 -0.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -3.12% 2.20% -6.85% 2.07% -317.80% -33.02% 3.18% -
ROE -3.71% 1.25% -2.50% 1.63% -145.63% -6.68% 0.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.34 4.47 3.90 5.29 3.66 3.86 5.03 16.63%
EPS -0.26 0.10 -0.20 0.13 -11.65 -1.31 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.196 0.2084 -51.58%
Adjusted Per Share Value based on latest NOSH - 250,769
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.15 1.46 1.36 1.77 1.25 1.32 1.73 15.54%
EPS -0.09 0.03 -0.07 0.04 -3.98 -0.45 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0261 0.0279 0.0268 0.0274 0.0672 0.0716 -51.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 30/12/08 29/09/08 30/06/08 -
Price 0.09 0.14 0.05 0.04 0.06 0.09 0.12 -
P/RPS 0.00 0.00 0.00 0.76 1.64 2.33 2.39 -
P/EPS 0.00 0.00 0.00 30.77 -0.52 -6.87 75.00 -
EY 0.00 0.00 0.00 3.25 -194.17 -14.56 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.00 0.00 0.50 0.75 0.46 0.58 156.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 26/08/09 18/05/09 25/02/09 18/11/08 22/07/08 -
Price 0.12 0.09 0.08 0.06 0.05 0.07 0.09 -
P/RPS 0.00 0.00 0.00 1.13 1.37 1.81 1.79 -
P/EPS 0.00 0.00 0.00 46.15 -0.43 -5.34 56.25 -
EY 0.00 0.00 0.00 2.17 -233.00 -18.71 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 0.00 0.00 0.75 0.63 0.36 0.43 278.20%

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