[DFX] QoQ Annualized Quarter Result on 30-Jun-2010

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- 24.81%
YoY- -4208.12%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 61,538 60,505 69,163 86,748 28,964 50,441 45,780 21.82%
PBT -15,451 -12,871 -14,284 -15,480 -22,892 -435 128 -
Tax -2,578 -2,082 -1,444 -1,842 80 -249 -370 265.23%
NP -18,029 -14,953 -15,729 -17,322 -22,812 -684 -242 1675.19%
-
NP to SH -17,942 -14,775 -15,559 -16,974 -22,576 -612 64 -
-
Tax Rate - - - - - - 289.06% -
Total Cost 79,567 75,459 84,892 104,070 51,776 51,125 46,022 44.09%
-
Net Worth 43,033 51,408 55,105 58,583 12,827 17,850 19,200 71.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 43,033 51,408 55,105 58,583 12,827 17,850 19,200 71.34%
NOSH 1,349,022 1,349,315 1,350,625 1,178,750 256,545 255,000 240,000 216.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -29.30% -24.71% -22.74% -19.97% -78.76% -1.36% -0.53% -
ROE -41.69% -28.74% -28.24% -28.97% -176.00% -3.43% 0.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.56 4.48 5.12 7.36 11.29 19.78 19.07 -61.50%
EPS -1.33 -1.10 -1.15 -1.44 -8.80 -0.24 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0381 0.0408 0.0497 0.05 0.07 0.08 -45.85%
Adjusted Per Share Value based on latest NOSH - 1,178,750
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.23 8.09 9.24 11.59 3.87 6.74 6.12 21.85%
EPS -2.40 -1.97 -2.08 -2.27 -3.02 -0.08 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0687 0.0737 0.0783 0.0171 0.0239 0.0257 71.14%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.07 0.05 0.05 0.07 0.09 0.09 0.14 -
P/RPS 1.53 1.12 0.98 0.95 0.00 0.00 0.00 -
P/EPS -5.26 -4.57 -4.34 -4.86 0.00 0.00 0.00 -
EY -19.00 -21.90 -23.04 -20.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.31 1.23 1.41 0.00 2.39 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 19/11/09 -
Price 0.06 0.08 0.05 0.06 0.06 0.12 0.09 -
P/RPS 1.32 1.78 0.98 0.82 0.00 0.00 0.00 -
P/EPS -4.51 -7.31 -4.34 -4.17 0.00 0.00 0.00 -
EY -22.17 -13.69 -23.04 -24.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.10 1.23 1.21 0.00 3.18 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