[DFX] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 105.88%
YoY- -96.96%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 98,220 89,778 62,692 73,942 91,824 69,796 70,652 4.64%
PBT 1,644 1,326 6,190 2,578 7,678 5,832 524 17.07%
Tax -1,140 -402 -2,698 -2,414 -2,216 -2,008 -954 2.48%
NP 504 924 3,492 164 5,462 3,824 -430 -
-
NP to SH 700 927 3,408 166 5,462 3,824 -426 -
-
Tax Rate 69.34% 30.32% 43.59% 93.64% 28.86% 34.43% 182.06% -
Total Cost 97,716 88,854 59,200 73,778 86,362 65,972 71,082 4.48%
-
Net Worth 5,578,067 10,000,592 45,015 41,761 4,108,307 38,506 35,252 100.97%
Dividend
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 5,578,067 10,000,592 45,015 41,761 4,108,307 38,506 35,252 100.97%
NOSH 745,731 745,731 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 -7.91%
Ratio Analysis
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.51% 1.03% 5.57% 0.22% 5.95% 5.48% -0.61% -
ROE 0.01% 0.01% 7.57% 0.40% 0.13% 9.93% -1.21% -
Per Share
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.17 6.29 4.62 5.45 6.77 5.15 5.21 13.63%
EPS 0.10 0.06 0.26 0.02 0.40 0.28 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.48 7.01 0.0332 0.0308 3.03 0.0284 0.026 118.24%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.13 12.00 8.38 9.88 12.27 9.33 9.44 4.65%
EPS 0.09 0.12 0.46 0.02 0.73 0.51 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4555 13.3665 0.0602 0.0558 5.4911 0.0515 0.0471 100.98%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.09 0.085 0.03 0.06 0.075 0.05 0.06 -
P/RPS 0.68 1.35 0.65 1.10 1.11 0.97 1.15 -6.98%
P/EPS 95.88 130.81 11.94 490.08 18.62 17.73 -190.97 -
EY 1.04 0.76 8.38 0.20 5.37 5.64 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.90 1.95 0.02 1.76 2.31 -52.77%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 18/02/20 20/02/19 28/11/16 19/11/15 20/11/14 19/11/13 22/11/12 -
Price 0.085 0.085 0.025 0.07 0.065 0.07 0.05 -
P/RPS 0.65 1.35 0.54 1.28 0.96 1.36 0.96 -5.23%
P/EPS 90.55 130.81 9.95 571.76 16.14 24.82 -159.14 -
EY 1.10 0.76 10.05 0.17 6.20 4.03 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.75 2.27 0.02 2.46 1.92 -51.55%

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