[DFX] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 28.87%
YoY- 271.95%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 12,607 37,619 55,312 79,012 94,163 87,878 87,594 -72.37%
PBT -4,486 -1,769 -1,213 4,247 3,435 2,235 3,157 -
Tax -3,886 -4,291 -4,339 235 16 502 457 -
NP -8,372 -6,060 -5,552 4,482 3,451 2,737 3,614 -
-
NP to SH -8,706 -6,381 -5,630 4,575 3,550 2,818 3,617 -
-
Tax Rate - - - -5.53% -0.47% -22.46% -14.48% -
Total Cost 20,979 43,679 60,864 74,530 90,712 85,141 83,980 -60.16%
-
Net Worth 4,108,977 4,258,124 4,369,983 5,428,921 5,578,067 5,510,951 5,533,324 -17.92%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,982 2,982 2,982 2,982 - - - -
Div Payout % 0.00% 0.00% 0.00% 65.20% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,108,977 4,258,124 4,369,983 5,428,921 5,578,067 5,510,951 5,533,324 -17.92%
NOSH 745,731 745,731 745,731 745,731 745,731 745,731 745,731 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -66.41% -16.11% -10.04% 5.67% 3.66% 3.11% 4.13% -
ROE -0.21% -0.15% -0.13% 0.08% 0.06% 0.05% 0.07% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.69 5.04 7.42 10.60 12.63 11.78 11.75 -72.38%
EPS -1.17 -0.86 -0.75 0.61 0.48 0.38 0.49 -
DPS 0.40 0.40 0.40 0.40 0.00 0.00 0.00 -
NAPS 5.51 5.71 5.86 7.28 7.48 7.39 7.42 -17.92%
Adjusted Per Share Value based on latest NOSH - 745,731
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.69 5.03 7.39 10.56 12.59 11.75 11.71 -72.32%
EPS -1.16 -0.85 -0.75 0.61 0.47 0.38 0.48 -
DPS 0.40 0.40 0.40 0.40 0.00 0.00 0.00 -
NAPS 5.492 5.6913 5.8408 7.2562 7.4555 7.3658 7.3957 -17.92%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.15 0.175 0.12 0.06 0.09 0.09 0.08 -
P/RPS 8.87 3.47 1.62 0.57 0.71 0.76 0.68 449.83%
P/EPS -12.85 -20.45 -15.89 9.78 18.91 23.82 16.49 -
EY -7.78 -4.89 -6.29 10.22 5.29 4.20 6.06 -
DY 2.67 2.29 3.33 6.67 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.02 0.01 0.01 0.01 0.01 107.31%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 18/11/20 28/08/20 20/05/20 18/02/20 20/11/19 30/08/19 -
Price 0.155 0.18 0.16 0.09 0.085 0.10 0.095 -
P/RPS 9.17 3.57 2.16 0.85 0.67 0.85 0.81 400.49%
P/EPS -13.28 -21.04 -21.19 14.67 17.86 26.46 19.59 -
EY -7.53 -4.75 -4.72 6.82 5.60 3.78 5.11 -
DY 2.58 2.22 2.50 4.44 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.01 0.01 0.01 0.01 107.31%

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