[DFX] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -156.0%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,862 21,022 13,876 21,280 19,462 14,354 20,972 -10.12%
PBT -412 3,210 -294 -936 3,850 -776 1,038 -
Tax -189 -519 -485 -499 -1,328 177 -654 -56.19%
NP -601 2,691 -779 -1,435 2,522 -599 384 -
-
NP to SH -602 2,691 -779 -1,415 2,527 -598 385 -
-
Tax Rate - 16.17% - - 34.49% - 63.01% -
Total Cost 18,463 18,331 14,655 22,715 16,940 14,953 20,588 -6.98%
-
Net Worth 37,828 38,506 35,795 3,674,426 37,828 35,252 35,795 3.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 37,828 38,506 35,795 3,674,426 37,828 35,252 35,795 3.74%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.36% 12.80% -5.61% -6.74% 12.96% -4.17% 1.83% -
ROE -1.59% 6.99% -2.18% -0.04% 6.68% -1.70% 1.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.32 1.55 1.02 1.57 1.44 1.06 1.55 -10.12%
EPS -0.04 0.20 -0.06 -0.10 0.19 -0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0284 0.0264 2.71 0.0279 0.026 0.0264 3.74%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.39 2.81 1.85 2.84 2.60 1.92 2.80 -9.99%
EPS -0.08 0.36 -0.10 -0.19 0.34 -0.08 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0506 0.0515 0.0478 4.9111 0.0506 0.0471 0.0478 3.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.065 0.05 0.05 0.05 0.05 0.06 0.06 -
P/RPS 4.93 3.22 4.89 3.19 3.48 5.67 3.88 17.26%
P/EPS -146.40 25.19 -87.03 -47.91 26.83 -136.04 211.31 -
EY -0.68 3.97 -1.15 -2.09 3.73 -0.74 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.76 1.89 0.02 1.79 2.31 2.27 1.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 19/11/13 16/08/13 20/05/13 19/02/13 22/11/12 28/08/12 -
Price 0.07 0.07 0.055 0.06 0.055 0.05 0.07 -
P/RPS 5.31 4.51 5.37 3.82 3.83 4.72 4.53 11.14%
P/EPS -157.66 35.27 -95.73 -57.49 29.51 -113.37 246.52 -
EY -0.63 2.84 -1.04 -1.74 3.39 -0.88 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.46 2.08 0.02 1.97 1.92 2.65 -3.54%

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