[DFX] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 121.66%
YoY- -80.32%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 76,068 73,050 70,652 83,888 63,742 59,217 53,682 26.13%
PBT 3,176 5,482 524 4,152 -4,735 -3,670 -6,748 -
Tax -2,304 -2,406 -954 -2,616 -2,329 -2,209 -1,506 32.73%
NP 872 3,076 -430 1,536 -7,064 -5,880 -8,254 -
-
NP to SH 899 3,085 -426 1,540 -7,109 -5,822 -8,226 -
-
Tax Rate 72.54% 43.89% 182.06% 63.01% - - - -
Total Cost 75,196 69,974 71,082 82,352 70,806 65,097 61,936 13.79%
-
Net Worth 3,674,426 37,828 35,252 35,795 35,930 385,660 38,799 1971.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,674,426 37,828 35,252 35,795 35,930 385,660 38,799 1971.93%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,364,687 1,370,999 -0.73%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.15% 4.21% -0.61% 1.83% -11.08% -9.93% -15.38% -
ROE 0.02% 8.16% -1.21% 4.30% -19.79% -1.51% -21.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.61 5.39 5.21 6.19 4.70 4.34 3.92 26.96%
EPS 0.07 0.23 -0.04 0.12 -0.52 -0.43 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 0.0279 0.026 0.0264 0.0265 0.2826 0.0283 1987.29%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.17 9.76 9.44 11.21 8.52 7.91 7.17 26.21%
EPS 0.12 0.41 -0.06 0.21 -0.95 -0.78 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9111 0.0506 0.0471 0.0478 0.048 0.5155 0.0519 1970.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.05 0.05 0.06 0.06 0.08 0.06 0.05 -
P/RPS 0.89 0.93 1.15 0.97 1.70 1.38 1.28 -21.49%
P/EPS 75.41 21.97 -190.97 52.83 -15.26 -14.06 -8.33 -
EY 1.33 4.55 -0.52 1.89 -6.55 -7.11 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.79 2.31 2.27 3.02 0.21 1.77 -94.95%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 19/02/13 22/11/12 28/08/12 24/05/12 21/02/12 17/11/11 -
Price 0.06 0.055 0.05 0.07 0.06 0.09 0.08 -
P/RPS 1.07 1.02 0.96 1.13 1.28 2.07 2.04 -34.93%
P/EPS 90.49 24.17 -159.14 61.63 -11.44 -21.09 -13.33 -
EY 1.11 4.14 -0.63 1.62 -8.74 -4.74 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.97 1.92 2.65 2.26 0.32 2.83 -96.30%

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