[DFX] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -18.36%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,356 63,742 65,614 59,561 62,438 61,538 47,578 28.59%
PBT -6,156 -4,735 -9,623 -12,873 -10,412 -15,451 -14,304 -43.02%
Tax -2,484 -2,329 -2,847 -2,729 -2,770 -2,578 -1,368 48.89%
NP -8,640 -7,064 -12,470 -15,602 -13,182 -18,029 -15,672 -32.78%
-
NP to SH -8,680 -7,109 -12,459 -15,572 -13,157 -17,942 -15,494 -32.06%
-
Tax Rate - - - - - - - -
Total Cost 77,996 70,806 78,084 75,163 75,620 79,567 63,250 15.00%
-
Net Worth 35,795 35,930 358,901 38,167 45,826 43,022 51,313 -21.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 35,795 35,930 358,901 38,167 45,826 43,022 51,313 -21.36%
NOSH 1,355,877 1,355,877 1,270,000 1,348,666 1,397,142 1,348,666 1,346,800 0.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.46% -11.08% -19.01% -26.19% -21.11% -29.30% -32.94% -
ROE -24.25% -19.79% -3.47% -40.80% -28.71% -41.70% -30.20% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.12 4.70 5.17 4.42 4.47 4.56 3.53 28.16%
EPS -0.64 -0.52 -0.98 -1.15 -0.94 -1.33 -1.15 -32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.0265 0.2826 0.0283 0.0328 0.0319 0.0381 -21.71%
Adjusted Per Share Value based on latest NOSH - 1,348,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.30 8.55 8.80 7.99 8.37 8.25 6.38 28.59%
EPS -1.16 -0.95 -1.67 -2.09 -1.76 -2.41 -2.08 -32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0482 0.4813 0.0512 0.0615 0.0577 0.0688 -21.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.06 0.08 0.06 0.05 0.06 0.07 0.05 -
P/RPS 1.17 1.70 1.16 1.13 1.34 1.53 1.42 -12.12%
P/EPS -9.37 -15.26 -6.12 -4.33 -6.37 -5.26 -4.35 66.86%
EY -10.67 -6.55 -16.35 -23.09 -15.70 -19.01 -23.01 -40.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 3.02 0.21 1.77 1.83 2.19 1.31 44.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 21/02/12 17/11/11 19/08/11 25/05/11 22/02/11 -
Price 0.07 0.06 0.09 0.08 0.05 0.06 0.08 -
P/RPS 1.37 1.28 1.74 1.81 1.12 1.31 2.26 -28.39%
P/EPS -10.93 -11.44 -9.17 -6.93 -5.31 -4.51 -6.95 35.27%
EY -9.15 -8.74 -10.90 -14.43 -18.83 -22.17 -14.38 -26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.26 0.32 2.83 1.52 1.88 2.10 16.79%

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