[DFX] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -103.47%
YoY- 75.47%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 87,301 79,854 76,287 74,040 75,640 68,972 76,068 9.60%
PBT 4,078 2,635 3,155 1,568 5,830 1,844 3,176 18.11%
Tax -1,653 -1,201 -1,549 -1,692 -2,831 -2,135 -2,304 -19.84%
NP 2,425 1,434 1,606 -124 2,999 -291 872 97.63%
-
NP to SH 2,422 1,431 1,603 -105 3,024 -265 899 93.50%
-
Tax Rate 40.53% 45.58% 49.10% 107.91% 48.56% 115.78% 72.54% -
Total Cost 84,876 78,420 74,681 74,164 72,641 69,263 75,196 8.39%
-
Net Worth 4,108,307 3,742,220 37,828 37,828 38,506 35,795 3,674,426 7.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,108,307 3,742,220 37,828 37,828 38,506 35,795 3,674,426 7.71%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.78% 1.80% 2.11% -0.17% 3.96% -0.42% 1.15% -
ROE 0.06% 0.04% 4.24% -0.28% 7.85% -0.74% 0.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.44 5.89 5.63 5.46 5.58 5.09 5.61 9.62%
EPS 0.18 0.11 0.12 -0.01 0.22 -0.02 0.07 87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.76 0.0279 0.0279 0.0284 0.0264 2.71 7.71%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.67 10.67 10.20 9.90 10.11 9.22 10.17 9.59%
EPS 0.32 0.19 0.21 -0.01 0.40 -0.04 0.12 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4911 5.0018 0.0506 0.0506 0.0515 0.0478 4.9111 7.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.075 0.055 0.06 0.065 0.05 0.05 0.05 -
P/RPS 1.16 0.93 1.07 1.19 0.90 0.98 0.89 19.30%
P/EPS 41.99 52.11 50.75 -839.35 22.42 -255.83 75.41 -32.29%
EY 2.38 1.92 1.97 -0.12 4.46 -0.39 1.33 47.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 2.15 2.33 1.76 1.89 0.02 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 18/08/14 30/05/14 20/02/14 19/11/13 16/08/13 20/05/13 -
Price 0.065 0.085 0.06 0.07 0.07 0.055 0.06 -
P/RPS 1.01 1.44 1.07 1.28 1.25 1.08 1.07 -3.77%
P/EPS 36.39 80.54 50.75 -903.92 31.39 -281.41 90.49 -45.48%
EY 2.75 1.24 1.97 -0.11 3.19 -0.36 1.11 82.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 2.15 2.51 2.46 2.08 0.02 0.00%

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