[DFX] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 222.72%
YoY- 997.65%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Revenue 62,692 73,942 91,824 69,796 70,652 53,682 45,780 3.88%
PBT 6,190 2,578 7,678 5,832 524 -6,748 2,170 13.53%
Tax -2,698 -2,414 -2,216 -2,008 -954 -1,506 -538 21.56%
NP 3,492 164 5,462 3,824 -430 -8,254 1,632 9.64%
-
NP to SH 3,408 166 5,462 3,824 -426 -8,226 1,632 9.32%
-
Tax Rate 43.59% 93.64% 28.86% 34.43% 182.06% - 24.79% -
Total Cost 59,200 73,778 86,362 65,972 71,082 61,936 44,148 3.61%
-
Net Worth 45,015 41,761 4,108,307 38,506 35,252 38,799 53,142 -1.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Net Worth 45,015 41,761 4,108,307 38,506 35,252 38,799 53,142 -1.98%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,370,999 255,000 22.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
NP Margin 5.57% 0.22% 5.95% 5.48% -0.61% -15.38% 3.56% -
ROE 7.57% 0.40% 0.13% 9.93% -1.21% -21.20% 3.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
RPS 4.62 5.45 6.77 5.15 5.21 3.92 17.95 -15.15%
EPS 0.26 0.02 0.40 0.28 -0.04 -0.60 0.64 -10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0308 3.03 0.0284 0.026 0.0283 0.2084 -19.94%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
RPS 8.38 9.88 12.27 9.33 9.44 7.17 6.12 3.87%
EPS 0.46 0.02 0.73 0.51 -0.06 -1.10 0.22 9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0602 0.0558 5.4911 0.0515 0.0471 0.0519 0.071 -1.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/08 -
Price 0.03 0.06 0.075 0.05 0.06 0.05 0.12 -
P/RPS 0.65 1.10 1.11 0.97 1.15 1.28 0.67 -0.36%
P/EPS 11.94 490.08 18.62 17.73 -190.97 -8.33 18.75 -5.31%
EY 8.38 0.20 5.37 5.64 -0.52 -12.00 5.33 5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.95 0.02 1.76 2.31 1.77 0.58 5.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Date 28/11/16 19/11/15 20/11/14 19/11/13 22/11/12 17/11/11 22/07/08 -
Price 0.025 0.07 0.065 0.07 0.05 0.08 0.09 -
P/RPS 0.54 1.28 0.96 1.36 0.96 2.04 0.50 0.93%
P/EPS 9.95 571.76 16.14 24.82 -159.14 -13.33 14.06 -4.10%
EY 10.05 0.17 6.20 4.03 -0.63 -7.50 7.11 4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.27 0.02 2.46 1.92 2.83 0.43 6.96%

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