[DFX] QoQ TTM Result on 30-Jun-2010

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- -35.04%
YoY- 73.36%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 61,538 47,578 52,165 48,705 44,424 50,440 43,700 25.66%
PBT -15,451 -14,304 -12,206 -8,456 -6,658 -435 -29,645 -35.26%
Tax -2,578 -1,368 -553 -396 -4 -249 -302 318.23%
NP -18,029 -15,672 -12,759 -8,852 -6,662 -684 -29,947 -28.72%
-
NP to SH -17,942 -15,494 -12,788 -8,890 -6,583 -613 -29,762 -28.65%
-
Tax Rate - - - - - - - -
Total Cost 79,567 63,250 64,924 57,557 51,086 51,124 73,647 5.29%
-
Net Worth 43,022 51,313 55,215 58,583 12,827 17,796 19,519 69.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 43,022 51,313 55,215 58,583 12,827 17,796 19,519 69.44%
NOSH 1,348,666 1,346,800 1,353,333 1,178,750 256,545 254,230 243,999 212.94%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -29.30% -32.94% -24.46% -18.17% -15.00% -1.36% -68.53% -
ROE -41.70% -30.20% -23.16% -15.17% -51.32% -3.44% -152.47% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.56 3.53 3.85 4.13 17.32 19.84 17.91 -59.86%
EPS -1.33 -1.15 -0.94 -0.75 -2.57 -0.24 -12.20 -77.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0381 0.0408 0.0497 0.05 0.07 0.08 -45.85%
Adjusted Per Share Value based on latest NOSH - 1,178,750
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.23 6.36 6.97 6.51 5.94 6.74 5.84 25.72%
EPS -2.40 -2.07 -1.71 -1.19 -0.88 -0.08 -3.98 -28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0686 0.0738 0.0783 0.0171 0.0238 0.0261 69.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.07 0.05 0.05 0.07 0.09 0.09 0.14 -
P/RPS 1.53 1.42 1.30 1.69 0.52 0.45 0.78 56.76%
P/EPS -5.26 -4.35 -5.29 -9.28 -3.51 -37.33 -1.15 175.80%
EY -19.01 -23.01 -18.90 -10.77 -28.51 -2.68 -87.13 -63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.31 1.23 1.41 1.80 1.29 1.75 16.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 19/11/09 -
Price 0.06 0.08 0.05 0.06 0.06 0.12 0.09 -
P/RPS 1.31 2.26 1.30 1.45 0.35 0.60 0.50 90.16%
P/EPS -4.51 -6.95 -5.29 -7.96 -2.34 -49.77 -0.74 234.02%
EY -22.17 -14.38 -18.90 -12.57 -42.77 -2.01 -135.53 -70.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.10 1.23 1.21 1.20 1.71 1.13 40.44%

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