[DFX] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -22.1%
YoY- 34.03%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 76,068 74,117 72,227 69,356 63,742 65,614 59,561 17.69%
PBT 3,176 2,130 -1,099 -6,156 -4,735 -9,623 -12,873 -
Tax -2,304 -2,477 -2,053 -2,484 -2,329 -2,847 -2,729 -10.66%
NP 872 -347 -3,152 -8,640 -7,064 -12,470 -15,602 -
-
NP to SH 899 -428 -3,209 -8,680 -7,109 -12,459 -15,572 -
-
Tax Rate 72.54% 116.29% - - - - - -
Total Cost 75,196 74,464 75,379 77,996 70,806 78,084 75,163 0.02%
-
Net Worth 3,674,426 37,828 35,252 35,795 35,930 358,901 38,167 1994.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,674,426 37,828 35,252 35,795 35,930 358,901 38,167 1994.72%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,270,000 1,348,666 0.35%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.15% -0.47% -4.36% -12.46% -11.08% -19.01% -26.19% -
ROE 0.02% -1.13% -9.10% -24.25% -19.79% -3.47% -40.80% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.61 5.47 5.33 5.12 4.70 5.17 4.42 17.20%
EPS 0.07 -0.03 -0.24 -0.64 -0.52 -0.98 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 0.0279 0.026 0.0264 0.0265 0.2826 0.0283 1987.29%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.20 9.94 9.69 9.30 8.55 8.80 7.99 17.66%
EPS 0.12 -0.06 -0.43 -1.16 -0.95 -1.67 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9273 0.0507 0.0473 0.048 0.0482 0.4813 0.0512 1994.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.05 0.05 0.06 0.06 0.08 0.06 0.05 -
P/RPS 0.89 0.91 1.13 1.17 1.70 1.16 1.13 -14.70%
P/EPS 75.41 -158.40 -25.35 -9.37 -15.26 -6.12 -4.33 -
EY 1.33 -0.63 -3.94 -10.67 -6.55 -16.35 -23.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.79 2.31 2.27 3.02 0.21 1.77 -94.95%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 19/02/13 22/11/12 28/08/12 24/05/12 21/02/12 17/11/11 -
Price 0.06 0.055 0.05 0.07 0.06 0.09 0.08 -
P/RPS 1.07 1.01 0.94 1.37 1.28 1.74 1.81 -29.54%
P/EPS 90.49 -174.24 -21.13 -10.93 -11.44 -9.17 -6.93 -
EY 1.11 -0.57 -4.73 -9.15 -8.74 -10.90 -14.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.97 1.92 2.65 2.26 0.32 2.83 -96.30%

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