[DFX] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 824.26%
YoY- 152.99%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Revenue 76,810 106,257 70,346 73,050 59,217 43,730 34,681 10.10%
PBT 3,028 10,425 3,338 5,482 -3,670 -2,473 4,228 -3.96%
Tax -1,192 -2,773 -1,590 -2,406 -2,209 -801 -1,581 -3.36%
NP 1,836 7,652 1,748 3,076 -5,880 -3,274 2,646 -4.32%
-
NP to SH 1,837 7,610 1,746 3,085 -5,822 -3,393 2,646 -4.32%
-
Tax Rate 39.37% 26.60% 47.63% 43.89% - - 37.39% -
Total Cost 74,974 98,605 68,598 69,974 65,097 47,005 32,034 10.84%
-
Net Worth 44,743 43,659 37,828 37,828 385,660 50,385 42,857 0.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Net Worth 44,743 43,659 37,828 37,828 385,660 50,385 42,857 0.52%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,364,687 257,070 225,568 24.25%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
NP Margin 2.39% 7.20% 2.48% 4.21% -9.93% -7.49% 7.63% -
ROE 4.11% 17.43% 4.62% 8.16% -1.51% -6.73% 6.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
RPS 5.67 7.84 5.19 5.39 4.34 17.01 15.38 -11.38%
EPS 0.13 0.56 0.13 0.23 -0.43 -1.32 1.17 -23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0322 0.0279 0.0279 0.2826 0.196 0.19 -19.10%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
RPS 10.27 14.20 9.40 9.76 7.91 5.84 4.64 10.09%
EPS 0.25 1.02 0.23 0.41 -0.78 -0.45 0.35 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.0584 0.0506 0.0506 0.5155 0.0673 0.0573 0.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 29/09/08 - -
Price 0.07 0.06 0.065 0.05 0.06 0.09 0.00 -
P/RPS 1.24 0.77 1.25 0.93 1.38 0.53 0.00 -
P/EPS 51.66 10.69 50.46 21.97 -14.06 -6.82 0.00 -
EY 1.94 9.36 1.98 4.55 -7.11 -14.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.86 2.33 1.79 0.21 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Date 23/02/16 26/02/15 20/02/14 19/02/13 21/02/12 18/11/08 16/11/07 -
Price 0.06 0.14 0.07 0.055 0.09 0.07 0.00 -
P/RPS 1.06 1.79 1.35 1.02 2.07 0.41 0.00 -
P/EPS 44.28 24.94 54.34 24.17 -21.09 -5.30 0.00 -
EY 2.26 4.01 1.84 4.14 -4.74 -18.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 4.35 2.51 1.97 0.32 0.36 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