[DFX] YoY Quarter Result on 30-Jun-2021 [#4]

Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -1277.7%
YoY- -94.62%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
Revenue 8,934 23,825 6,820 4,500 2,951 26,651 21,662 -11.49%
PBT 167 3,326 650 -15,203 -3,651 1,809 -207 -
Tax 2,905 -1,158 115 36 -3,794 780 -876 -
NP 3,072 2,168 765 -15,167 -7,445 2,589 -1,083 -
-
NP to SH 2,850 1,650 -26 -14,824 -7,617 2,588 -1,054 -
-
Tax Rate -1,739.52% 34.82% -17.69% - - -43.12% - -
Total Cost 5,862 21,657 6,055 19,667 10,396 24,062 22,745 -17.04%
-
Net Worth 3,721,197 3,057,497 2,580,229 2,505,656 4,369,983 5,533,324 44,472 84.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
Net Worth 3,721,197 3,057,497 2,580,229 2,505,656 4,369,983 5,533,324 44,472 84.08%
NOSH 745,731 745,731 745,731 745,731 745,731 745,731 1,355,877 -7.91%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
NP Margin 34.39% 9.10% 11.22% -337.04% -252.29% 9.71% -5.00% -
ROE 0.08% 0.05% 0.00% -0.59% -0.17% 0.05% -2.37% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
RPS 1.20 3.19 0.91 0.60 0.40 3.57 1.60 -3.88%
EPS 0.38 0.22 0.00 -1.99 -1.02 0.35 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.10 3.46 3.36 5.86 7.42 0.0328 99.89%
Adjusted Per Share Value based on latest NOSH - 745,731
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
RPS 1.19 3.18 0.91 0.60 0.39 3.56 2.90 -11.55%
EPS 0.38 0.22 0.00 -1.98 -1.02 0.35 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9737 4.0866 3.4487 3.349 5.8408 7.3957 0.0594 84.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 31/03/17 -
Price 0.185 0.115 0.09 0.12 0.12 0.08 0.055 -
P/RPS 15.44 3.60 9.84 19.89 30.32 2.24 3.44 22.99%
P/EPS 48.41 51.98 -2,581.38 -6.04 -11.75 23.05 -70.75 -
EY 2.07 1.92 -0.04 -16.57 -8.51 4.34 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.03 0.04 0.02 0.01 1.68 -40.26%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/17 CAGR
Date 30/08/24 23/08/23 29/08/22 27/09/21 28/08/20 30/08/19 29/05/17 -
Price 0.14 0.115 0.075 0.10 0.16 0.095 0.045 -
P/RPS 11.69 3.60 8.20 16.57 40.43 2.66 2.82 21.65%
P/EPS 36.63 51.98 -2,151.15 -5.03 -15.66 27.37 -57.89 -
EY 2.73 1.92 -0.05 -19.88 -6.38 3.65 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.02 0.03 0.03 0.01 1.37 -40.94%

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