[DFX] YoY Quarter Result on 31-Dec-2008 [#4]

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -786.94%
YoY- -971.13%
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 23,527 21,280 19,329 9,366 13,347 8,241 0 -
PBT 651 -936 -1,982 -29,741 3,995 1,089 0 -
Tax -356 -499 -672 -24 -573 147 0 -
NP 295 -1,435 -2,654 -29,765 3,422 1,236 0 -
-
NP to SH 293 -1,415 -2,742 -29,810 3,422 1,236 0 -
-
Tax Rate 54.69% - - - 14.34% -13.50% - -
Total Cost 23,232 22,715 21,983 39,131 9,925 7,005 0 -
-
Net Worth 37,828 3,674,426 35,930 20,470 51,074 36,863 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 37,828 3,674,426 35,930 20,470 51,074 36,863 0 -
NOSH 1,355,877 1,355,877 1,355,877 255,879 255,373 216,842 0 -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.25% -6.74% -13.73% -317.80% 25.64% 15.00% 0.00% -
ROE 0.77% -0.04% -7.63% -145.63% 6.70% 3.35% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.74 1.57 1.43 3.66 5.23 3.80 0.00 -
EPS 0.02 -0.10 -0.20 -11.65 1.34 0.57 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 2.71 0.0265 0.08 0.20 0.17 -7,000.00 -
Adjusted Per Share Value based on latest NOSH - 255,879
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.15 2.85 2.59 1.26 1.79 1.11 0.00 -
EPS 0.04 -0.19 -0.37 -4.00 0.46 0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 4.9273 0.0482 0.0275 0.0685 0.0494 -7,000.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/03/14 29/03/13 30/03/12 30/12/08 31/12/07 - - -
Price 0.06 0.05 0.08 0.06 0.13 0.00 0.00 -
P/RPS 3.46 3.19 5.61 1.64 2.49 0.00 0.00 -
P/EPS 277.65 -47.91 -39.56 -0.52 9.70 0.00 0.00 -
EY 0.36 -2.09 -2.53 -194.17 10.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.02 3.02 0.75 0.65 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/05/14 20/05/13 24/05/12 25/02/09 25/02/08 26/02/07 - -
Price 0.06 0.06 0.06 0.05 0.14 0.00 0.00 -
P/RPS 3.46 3.82 4.21 1.37 2.68 0.00 0.00 -
P/EPS 277.65 -57.49 -29.67 -0.43 10.45 0.00 0.00 -
EY 0.36 -1.74 -3.37 -233.00 9.57 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.02 2.26 0.63 0.70 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