[DFX] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -82.35%
YoY- -72.77%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 42,708 45,446 42,164 46,145 47,067 42,182 39,358 5.60%
PBT -32,962 -31,602 -31,595 2,141 6,643 6,917 7,165 -
Tax -497 -749 -626 -1,175 -1,674 -1,623 -1,759 -56.97%
NP -33,459 -32,351 -32,221 966 4,969 5,294 5,406 -
-
NP to SH -33,367 -32,434 -32,355 877 4,969 5,294 5,406 -
-
Tax Rate - - - 54.88% 25.20% 23.46% 24.55% -
Total Cost 76,167 77,797 74,385 45,179 42,098 36,888 33,952 71.45%
-
Net Worth 20,879 20,061 20,470 50,286 53,532 50,625 51,074 -44.94%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 20,879 20,061 20,470 50,286 53,532 50,625 51,074 -44.94%
NOSH 260,999 250,769 255,879 256,564 256,875 253,125 255,373 1.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -78.34% -71.19% -76.42% 2.09% 10.56% 12.55% 13.74% -
ROE -159.80% -161.67% -158.06% 1.74% 9.28% 10.46% 10.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.36 18.12 16.48 17.99 18.32 16.66 15.41 4.07%
EPS -12.78 -12.93 -12.64 0.34 1.93 2.09 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.196 0.2084 0.20 0.20 -45.74%
Adjusted Per Share Value based on latest NOSH - 256,564
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.73 6.09 5.65 6.19 6.31 5.66 5.28 5.60%
EPS -4.47 -4.35 -4.34 0.12 0.67 0.71 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0269 0.0275 0.0674 0.0718 0.0679 0.0685 -44.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 30/12/08 29/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.05 0.04 0.06 0.09 0.12 0.10 0.13 -
P/RPS 0.31 0.22 0.36 0.50 0.65 0.60 0.84 -48.58%
P/EPS -0.39 -0.31 -0.47 26.33 6.20 4.78 6.14 -
EY -255.69 -323.35 -210.74 3.80 16.12 20.91 16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.75 0.46 0.58 0.50 0.65 -2.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 18/05/09 25/02/09 18/11/08 22/07/08 15/05/08 25/02/08 -
Price 0.08 0.06 0.05 0.07 0.09 0.10 0.14 -
P/RPS 0.49 0.33 0.30 0.39 0.49 0.60 0.91 -33.83%
P/EPS -0.63 -0.46 -0.40 20.48 4.65 4.78 6.61 -
EY -159.80 -215.56 -252.89 4.88 21.49 20.91 15.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.63 0.36 0.43 0.50 0.70 26.87%

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