[DFX] YoY Annual (Unaudited) Result on 31-Mar-2012 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
YoY- 60.38%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
Revenue 101,872 76,287 76,068 63,742 42,302 39,068 17,670 23.65%
PBT 7,262 3,155 3,176 -4,735 -31,685 6,797 5,892 2.56%
Tax -2,063 -1,549 -2,304 -2,329 -602 -1,567 -345 24.19%
NP 5,199 1,606 872 -7,064 -32,287 5,230 5,547 -0.78%
-
NP to SH 5,142 1,603 899 -7,109 -32,403 5,230 5,547 -0.91%
-
Tax Rate 28.41% 49.10% 72.54% - - 23.05% 5.86% -
Total Cost 96,673 74,681 75,196 70,806 74,589 33,838 12,123 28.60%
-
Net Worth 43,116 37,828 3,674,426 35,930 20,477 46,612 21,382 8.87%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 43,116 37,828 3,674,426 35,930 20,477 46,612 21,382 8.87%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 255,973 233,060 125,782 33.39%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.10% 2.11% 1.15% -11.08% -76.33% 13.39% 31.39% -
ROE 11.93% 4.24% 0.02% -19.79% -158.23% 11.22% 25.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.51 5.63 5.61 4.70 16.53 16.76 14.05 -7.30%
EPS 0.38 0.12 0.07 -0.52 -12.66 2.24 4.41 -25.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0279 2.71 0.0265 0.08 0.20 0.17 -18.38%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.62 10.20 10.17 8.52 5.65 5.22 2.36 23.66%
EPS 0.69 0.21 0.12 -0.95 -4.33 0.70 0.74 -0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0506 4.9111 0.048 0.0274 0.0623 0.0286 8.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 30/12/08 31/12/07 - -
Price 0.11 0.06 0.05 0.08 0.06 0.13 0.00 -
P/RPS 1.46 1.07 0.89 1.70 0.36 0.78 0.00 -
P/EPS 29.01 50.75 75.41 -15.26 -0.47 5.79 0.00 -
EY 3.45 1.97 1.33 -6.55 -210.98 17.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.15 0.02 3.02 0.75 0.65 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 CAGR
Date 29/05/15 30/05/14 20/05/13 24/05/12 25/02/09 25/02/08 26/02/07 -
Price 0.095 0.06 0.06 0.06 0.05 0.14 0.00 -
P/RPS 1.26 1.07 1.07 1.28 0.30 0.84 0.00 -
P/EPS 25.05 50.75 90.49 -11.44 -0.39 6.24 0.00 -
EY 3.99 1.97 1.11 -8.74 -253.18 16.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.15 0.02 2.26 0.63 0.70 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