[DFX] QoQ Annualized Quarter Result on 31-Dec-2009

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- -1056.25%
YoY- 98.11%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 69,163 86,748 28,964 50,441 45,780 46,868 53,028 19.35%
PBT -14,284 -15,480 -22,892 -435 128 -564 2,000 -
Tax -1,444 -1,842 80 -249 -370 -280 -900 37.01%
NP -15,729 -17,322 -22,812 -684 -242 -844 1,100 -
-
NP to SH -15,559 -16,974 -22,576 -612 64 -394 1,304 -
-
Tax Rate - - - - 289.06% - 45.00% -
Total Cost 84,892 104,070 51,776 51,125 46,022 47,712 51,928 38.73%
-
Net Worth 55,105 58,583 12,827 17,850 19,200 19,699 20,061 96.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,105 58,583 12,827 17,850 19,200 19,699 20,061 96.01%
NOSH 1,350,625 1,178,750 256,545 255,000 240,000 246,250 250,769 206.94%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -22.74% -19.97% -78.76% -1.36% -0.53% -1.80% 2.07% -
ROE -28.24% -28.97% -176.00% -3.43% 0.33% -2.00% 6.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.12 7.36 11.29 19.78 19.07 19.03 21.15 -61.12%
EPS -1.15 -1.44 -8.80 -0.24 0.03 -0.16 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0497 0.05 0.07 0.08 0.08 0.08 -36.14%
Adjusted Per Share Value based on latest NOSH - 254,230
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.27 11.63 3.88 6.76 6.14 6.28 7.11 19.32%
EPS -2.09 -2.28 -3.03 -0.08 0.01 -0.05 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0786 0.0172 0.0239 0.0257 0.0264 0.0269 96.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.07 0.09 0.09 0.14 0.05 0.04 -
P/RPS 0.98 0.95 0.00 0.00 0.00 0.00 0.19 198.22%
P/EPS -4.34 -4.86 0.00 0.00 0.00 0.00 7.69 -
EY -23.04 -20.57 0.00 0.00 0.00 0.00 13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.41 0.00 2.39 0.00 0.00 0.50 82.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 19/11/09 26/08/09 18/05/09 -
Price 0.05 0.06 0.06 0.12 0.09 0.08 0.06 -
P/RPS 0.98 0.82 0.00 0.00 0.00 0.00 0.28 130.34%
P/EPS -4.34 -4.17 0.00 0.00 0.00 0.00 11.54 -
EY -23.04 -24.00 0.00 0.00 0.00 0.00 8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.21 0.00 3.18 0.00 0.00 0.75 39.02%

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