[DFX] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -103.47%
YoY- 75.47%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Revenue 66,885 79,285 103,220 74,040 74,117 65,614 46,145 4.59%
PBT 786 1,714 8,470 1,568 2,130 -9,623 2,141 -11.42%
Tax 751 -877 -2,436 -1,692 -2,477 -2,847 -1,175 -
NP 1,537 837 6,034 -124 -347 -12,470 966 5.78%
-
NP to SH 1,496 812 6,001 -105 -428 -12,459 877 6.68%
-
Tax Rate -95.55% 51.17% 28.76% 107.91% 116.29% - 54.88% -
Total Cost 65,348 78,448 97,186 74,164 74,464 78,084 45,179 4.57%
-
Net Worth 45,557 42,734 43,659 37,828 37,828 358,901 50,286 -1.18%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Net Worth 45,557 42,734 43,659 37,828 37,828 358,901 50,286 -1.18%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,270,000 256,564 22.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
NP Margin 2.30% 1.06% 5.85% -0.17% -0.47% -19.01% 2.09% -
ROE 3.28% 1.90% 13.75% -0.28% -1.13% -3.47% 1.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
RPS 4.93 6.12 7.61 5.46 5.47 5.17 17.99 -14.50%
EPS 0.11 0.06 0.44 -0.01 -0.03 -0.98 0.34 -12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.033 0.0322 0.0279 0.0279 0.2826 0.196 -19.23%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
RPS 8.97 10.63 13.84 9.93 9.94 8.80 6.19 4.59%
EPS 0.20 0.11 0.80 -0.01 -0.06 -1.67 0.12 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0573 0.0585 0.0507 0.0507 0.4813 0.0674 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 29/09/08 -
Price 0.025 0.07 0.06 0.065 0.05 0.06 0.09 -
P/RPS 0.51 1.14 0.79 1.19 0.91 1.16 0.50 0.24%
P/EPS 22.66 111.64 13.56 -839.35 -158.40 -6.12 26.33 -1.80%
EY 4.41 0.90 7.38 -0.12 -0.63 -16.35 3.80 1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.12 1.86 2.33 1.79 0.21 0.46 5.92%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Date 21/02/17 23/02/16 26/02/15 20/02/14 19/02/13 21/02/12 18/11/08 -
Price 0.045 0.06 0.14 0.07 0.055 0.09 0.07 -
P/RPS 0.91 0.98 1.84 1.28 1.01 1.74 0.39 10.80%
P/EPS 40.79 95.69 31.63 -903.92 -174.24 -9.17 20.48 8.70%
EY 2.45 1.05 3.16 -0.11 -0.57 -10.90 4.88 -8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.82 4.35 2.51 1.97 0.32 0.36 17.25%

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