[DFX] YoY 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- 95.81%
YoY- 92.46%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 30/09/06 CAGR
Revenue 33,781 17,862 19,462 17,572 9,908 10,830 5,365 24.96%
PBT 3,980 -412 3,850 621 -2,939 1,563 650 24.53%
Tax -972 -189 -1,328 -904 -333 -832 -141 26.33%
NP 3,008 -601 2,522 -283 -3,272 731 509 24.00%
-
NP to SH 2,977 -602 2,527 -254 -3,361 731 509 23.84%
-
Tax Rate 24.42% - 34.49% 145.57% - 53.23% 21.69% -
Total Cost 30,773 18,463 16,940 17,855 13,180 10,099 4,856 25.05%
-
Net Worth 43,659 37,828 37,828 358,901 50,286 46,296 36,054 2.34%
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 37,828 358,901 50,286 46,296 36,054 2.34%
NOSH 1,355,877 1,355,877 1,355,877 1,270,000 256,564 243,666 212,083 25.19%
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 8.90% -3.36% 12.96% -1.61% -33.02% 6.75% 9.49% -
ROE 6.82% -1.59% 6.68% -0.07% -6.68% 1.58% 1.41% -
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 2.49 1.32 1.44 1.38 3.86 4.44 2.53 -0.19%
EPS 0.22 -0.04 0.19 -0.02 -1.31 0.30 0.24 -1.04%
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 4.52 2.39 2.60 2.35 1.32 1.45 0.72 24.91%
EPS 0.40 -0.08 0.34 -0.03 -0.45 0.10 0.07 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.0506 0.0506 0.4797 0.0672 0.0619 0.0482 2.35%
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 2.41 4.93 3.48 4.34 2.33 0.00 0.00 -
P/EPS 27.33 -146.40 26.83 -300.00 -6.87 0.00 0.00 -
EY 3.66 -0.68 3.73 -0.33 -14.56 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 5.62 5.31 3.83 6.50 1.81 0.00 0.00 -
P/EPS 63.76 -157.66 29.51 -450.00 -5.34 0.00 0.00 -
EY 1.57 -0.63 3.39 -0.22 -18.71 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