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

Stock
[DFX] DIVFEX BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- -43.85%
YoY- 57.03%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 62,438 61,538 47,578 52,165 48,705 44,424 50,440 15.33%
PBT -10,412 -15,451 -14,304 -12,206 -8,456 -6,658 -435 735.38%
Tax -2,770 -2,578 -1,368 -553 -396 -4 -249 400.53%
NP -13,182 -18,029 -15,672 -12,759 -8,852 -6,662 -684 622.72%
-
NP to SH -13,157 -17,942 -15,494 -12,788 -8,890 -6,583 -613 676.67%
-
Tax Rate - - - - - - - -
Total Cost 75,620 79,567 63,250 64,924 57,557 51,086 51,124 29.91%
-
Net Worth 45,826 43,022 51,313 55,215 58,583 12,827 17,796 88.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 45,826 43,022 51,313 55,215 58,583 12,827 17,796 88.19%
NOSH 1,397,142 1,348,666 1,346,800 1,353,333 1,178,750 256,545 254,230 212.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -21.11% -29.30% -32.94% -24.46% -18.17% -15.00% -1.36% -
ROE -28.71% -41.70% -30.20% -23.16% -15.17% -51.32% -3.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.47 4.56 3.53 3.85 4.13 17.32 19.84 -63.07%
EPS -0.94 -1.33 -1.15 -0.94 -0.75 -2.57 -0.24 149.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0319 0.0381 0.0408 0.0497 0.05 0.07 -39.75%
Adjusted Per Share Value based on latest NOSH - 1,353,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.37 8.25 6.38 7.00 6.53 5.96 6.76 15.35%
EPS -1.76 -2.41 -2.08 -1.71 -1.19 -0.88 -0.08 689.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0577 0.0688 0.074 0.0786 0.0172 0.0239 88.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.06 0.07 0.05 0.05 0.07 0.09 0.09 -
P/RPS 1.34 1.53 1.42 1.30 1.69 0.52 0.45 107.39%
P/EPS -6.37 -5.26 -4.35 -5.29 -9.28 -3.51 -37.33 -69.33%
EY -15.70 -19.01 -23.01 -18.90 -10.77 -28.51 -2.68 226.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.19 1.31 1.23 1.41 1.80 1.29 26.33%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.05 0.06 0.08 0.05 0.06 0.06 0.12 -
P/RPS 1.12 1.31 2.26 1.30 1.45 0.35 0.60 51.77%
P/EPS -5.31 -4.51 -6.95 -5.29 -7.96 -2.34 -49.77 -77.59%
EY -18.83 -22.17 -14.38 -18.90 -12.57 -42.77 -2.01 346.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.88 2.10 1.23 1.21 1.20 1.71 -7.57%

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