[DFX] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 522.58%
YoY- 1094.88%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Revenue 20,637 33,781 17,862 19,462 17,572 9,908 10,830 8.12%
PBT 982 3,980 -412 3,850 621 -2,939 1,563 -5.47%
Tax 313 -972 -189 -1,328 -904 -333 -832 -
NP 1,295 3,008 -601 2,522 -283 -3,272 731 7.17%
-
NP to SH 1,295 2,977 -602 2,527 -254 -3,361 731 7.17%
-
Tax Rate -31.87% 24.42% - 34.49% 145.57% - 53.23% -
Total Cost 19,342 30,773 18,463 16,940 17,855 13,180 10,099 8.18%
-
Net Worth 44,743 43,659 37,828 37,828 358,901 50,286 46,296 -0.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Net Worth 44,743 43,659 37,828 37,828 358,901 50,286 46,296 -0.41%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,270,000 256,564 243,666 23.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
NP Margin 6.28% 8.90% -3.36% 12.96% -1.61% -33.02% 6.75% -
ROE 2.89% 6.82% -1.59% 6.68% -0.07% -6.68% 1.58% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
RPS 1.52 2.49 1.32 1.44 1.38 3.86 4.44 -12.17%
EPS 0.10 0.22 -0.04 0.19 -0.02 -1.31 0.30 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0322 0.0279 0.0279 0.2826 0.196 0.19 -19.10%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
RPS 2.76 4.52 2.39 2.60 2.35 1.32 1.45 8.10%
EPS 0.17 0.40 -0.08 0.34 -0.03 -0.45 0.10 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.0584 0.0506 0.0506 0.4797 0.0672 0.0619 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 29/09/08 - -
Price 0.07 0.06 0.065 0.05 0.06 0.09 0.00 -
P/RPS 4.60 2.41 4.93 3.48 4.34 2.33 0.00 -
P/EPS 73.29 27.33 -146.40 26.83 -300.00 -6.87 0.00 -
EY 1.36 3.66 -0.68 3.73 -0.33 -14.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.86 2.33 1.79 0.21 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Date 23/02/16 26/02/15 20/02/14 19/02/13 21/02/12 18/11/08 16/11/07 -
Price 0.06 0.14 0.07 0.055 0.09 0.07 0.00 -
P/RPS 3.94 5.62 5.31 3.83 6.50 1.81 0.00 -
P/EPS 62.82 63.76 -157.66 29.51 -450.00 -5.34 0.00 -
EY 1.59 1.57 -0.63 3.39 -0.22 -18.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 4.35 2.51 1.97 0.32 0.36 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