[DFX] QoQ Annualized Quarter Result on 30-Sep-2009

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009
Profit Trend
QoQ- 116.24%
YoY- 101.89%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 86,748 28,964 50,441 45,780 46,868 53,028 42,302 61.62%
PBT -15,480 -22,892 -435 128 -564 2,000 -31,685 -38.04%
Tax -1,842 80 -249 -370 -280 -900 -602 111.19%
NP -17,322 -22,812 -684 -242 -844 1,100 -32,287 -34.04%
-
NP to SH -16,974 -22,576 -612 64 -394 1,304 -32,403 -35.09%
-
Tax Rate - - - 289.06% - 45.00% - -
Total Cost 104,070 51,776 51,125 46,022 47,712 51,928 74,589 24.93%
-
Net Worth 58,583 12,827 17,850 19,200 19,699 20,061 20,477 101.91%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 58,583 12,827 17,850 19,200 19,699 20,061 20,477 101.91%
NOSH 1,178,750 256,545 255,000 240,000 246,250 250,769 255,973 177.56%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -19.97% -78.76% -1.36% -0.53% -1.80% 2.07% -76.33% -
ROE -28.97% -176.00% -3.43% 0.33% -2.00% 6.50% -158.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.36 11.29 19.78 19.07 19.03 21.15 16.53 -41.77%
EPS -1.44 -8.80 -0.24 0.03 -0.16 0.52 -12.66 -76.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.05 0.07 0.08 0.08 0.08 0.08 -27.25%
Adjusted Per Share Value based on latest NOSH - 243,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.63 3.88 6.76 6.14 6.28 7.11 5.67 61.64%
EPS -2.28 -3.03 -0.08 0.01 -0.05 0.17 -4.35 -35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0172 0.0239 0.0257 0.0264 0.0269 0.0275 101.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 30/12/08 -
Price 0.07 0.09 0.09 0.14 0.05 0.04 0.06 -
P/RPS 0.95 0.00 0.00 0.00 0.00 0.19 0.36 91.30%
P/EPS -4.86 0.00 0.00 0.00 0.00 7.69 -0.47 376.66%
EY -20.57 0.00 0.00 0.00 0.00 13.00 -210.98 -78.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.00 2.39 0.00 0.00 0.50 0.75 52.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 19/11/09 26/08/09 18/05/09 25/02/09 -
Price 0.06 0.06 0.12 0.09 0.08 0.06 0.05 -
P/RPS 0.82 0.00 0.00 0.00 0.00 0.28 0.30 95.85%
P/EPS -4.17 0.00 0.00 0.00 0.00 11.54 -0.39 387.45%
EY -24.00 0.00 0.00 0.00 0.00 8.67 -253.18 -79.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.00 3.18 0.00 0.00 0.75 0.63 54.69%

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