[DFX] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -90.68%
YoY--%
View:
Show?
Cumulative Result
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 15,358 13,257 9,975 7,151 0 -
PBT 2,459 500 507 755 0 -
Tax -499 -225 -102 -238 0 -
NP 1,960 275 405 517 0 -
-
NP to SH 1,956 326 405 517 0 -
-
Tax Rate 20.29% 45.00% 20.12% 31.52% - -
Total Cost 13,398 12,982 9,570 6,634 0 -
-
Net Worth 45,826 20,061 50,625 36,620 0 -
Dividend
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 45,826 20,061 50,625 36,620 0 -
NOSH 1,397,142 250,769 253,125 215,416 0 -
Ratio Analysis
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.76% 2.07% 4.06% 7.23% 0.00% -
ROE 4.27% 1.63% 0.80% 1.41% 0.00% -
Per Share
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.10 5.29 3.94 3.32 0.00 -
EPS 0.14 0.13 0.16 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.08 0.20 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,416
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.06 1.78 1.34 0.96 0.00 -
EPS 0.26 0.04 0.05 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0269 0.0679 0.0491 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/06/11 31/03/09 31/03/08 - - -
Price 0.06 0.04 0.10 0.00 0.00 -
P/RPS 5.46 0.76 2.54 0.00 0.00 -
P/EPS 42.86 30.77 62.50 0.00 0.00 -
EY 2.33 3.25 1.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.50 0.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 19/08/11 18/05/09 15/05/08 25/05/07 - -
Price 0.05 0.06 0.10 0.00 0.00 -
P/RPS 4.55 1.13 2.54 0.00 0.00 -
P/EPS 35.71 46.15 62.50 0.00 0.00 -
EY 2.80 2.17 1.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.75 0.50 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