[DFX] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -6.18%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
Revenue 79,693 52,760 54,788 44,413 32,798 26,011 9,429 29.49%
PBT 7,819 2,504 4,112 -2,753 -1,855 3,171 4,803 6.07%
Tax -2,080 -1,193 -1,805 -1,657 -601 -1,186 -492 19.07%
NP 5,739 1,311 2,307 -4,410 -2,456 1,985 4,311 3.52%
-
NP to SH 5,708 1,310 2,314 -4,367 -2,545 1,985 4,311 3.45%
-
Tax Rate 26.60% 47.64% 43.90% - - 37.40% 10.24% -
Total Cost 73,954 51,449 52,481 48,823 35,254 24,026 5,118 38.18%
-
Net Worth 43,659 37,828 37,828 385,660 50,385 42,857 16,107 12.83%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 43,659 37,828 37,828 385,660 50,385 42,857 16,107 12.83%
NOSH 1,355,877 1,355,877 1,355,877 1,364,687 257,070 225,568 94,747 38.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.20% 2.48% 4.21% -9.93% -7.49% 7.63% 45.72% -
ROE 13.07% 3.46% 6.12% -1.13% -5.05% 4.63% 26.76% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.88 3.89 4.04 3.25 12.76 11.53 9.95 -6.17%
EPS 0.42 0.10 0.17 -0.32 -0.99 0.88 4.55 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.0279 0.0279 0.2826 0.196 0.19 0.17 -18.24%
Adjusted Per Share Value based on latest NOSH - 1,270,000
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.69 7.07 7.35 5.96 4.40 3.49 1.26 29.55%
EPS 0.77 0.18 0.31 -0.59 -0.34 0.27 0.58 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0507 0.0507 0.5172 0.0676 0.0575 0.0216 12.82%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 29/09/08 - - -
Price 0.06 0.065 0.05 0.06 0.09 0.00 0.00 -
P/RPS 1.02 1.67 1.24 1.84 0.71 0.00 0.00 -
P/EPS 14.25 67.28 29.30 -18.75 -9.09 0.00 0.00 -
EY 7.02 1.49 3.41 -5.33 -11.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.33 1.79 0.21 0.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
Date 26/02/15 20/02/14 19/02/13 21/02/12 18/11/08 16/11/07 17/11/06 -
Price 0.14 0.07 0.055 0.09 0.07 0.00 0.00 -
P/RPS 2.38 1.80 1.36 2.77 0.55 0.00 0.00 -
P/EPS 33.26 72.45 32.23 -28.13 -7.07 0.00 0.00 -
EY 3.01 1.38 3.10 -3.56 -14.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 2.51 1.97 0.32 0.36 0.00 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