[DFX] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.61%
YoY- -53.96%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,780 39,900 39,068 34,681 30,362 28,604 17,670 88.74%
PBT 2,170 2,028 6,797 4,228 3,216 3,020 5,892 -48.65%
Tax -538 -408 -1,567 -1,581 -710 -952 -345 34.51%
NP 1,632 1,620 5,230 2,646 2,506 2,068 5,547 -55.79%
-
NP to SH 1,632 1,620 5,230 2,646 2,506 2,068 5,547 -55.79%
-
Tax Rate 24.79% 20.12% 23.05% 37.39% 22.08% 31.52% 5.86% -
Total Cost 44,148 38,280 33,838 32,034 27,856 26,536 12,123 136.88%
-
Net Worth 53,142 50,625 46,612 42,857 39,568 36,620 21,382 83.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,142 50,625 46,612 42,857 39,568 36,620 21,382 83.58%
NOSH 255,000 253,125 233,060 225,568 219,824 215,416 125,782 60.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.56% 4.06% 13.39% 7.63% 8.25% 7.23% 31.39% -
ROE 3.07% 3.20% 11.22% 6.18% 6.33% 5.65% 25.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.95 15.76 16.76 15.38 13.81 13.28 14.05 17.75%
EPS 0.64 0.64 2.24 1.17 1.14 0.96 4.41 -72.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.20 0.20 0.19 0.18 0.17 0.17 14.55%
Adjusted Per Share Value based on latest NOSH - 243,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.12 5.33 5.22 4.64 4.06 3.82 2.36 88.86%
EPS 0.22 0.22 0.70 0.35 0.33 0.28 0.74 -55.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0677 0.0623 0.0573 0.0529 0.0489 0.0286 83.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 - - - - -
Price 0.12 0.10 0.13 0.00 0.00 0.00 0.00 -
P/RPS 0.67 0.63 0.78 0.00 0.00 0.00 0.00 -
P/EPS 18.75 15.63 5.79 0.00 0.00 0.00 0.00 -
EY 5.33 6.40 17.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.65 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/07/08 15/05/08 25/02/08 16/11/07 17/08/07 25/05/07 26/02/07 -
Price 0.09 0.10 0.14 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.63 0.84 0.00 0.00 0.00 0.00 -
P/EPS 14.06 15.63 6.24 0.00 0.00 0.00 0.00 -
EY 7.11 6.40 16.03 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.70 0.00 0.00 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