[DFX] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 824.26%
YoY- 152.99%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 69,796 55,504 76,068 73,050 70,652 83,888 63,742 6.22%
PBT 5,832 -1,176 3,176 5,482 524 4,152 -4,735 -
Tax -2,008 -1,940 -2,304 -2,406 -954 -2,616 -2,329 -9.40%
NP 3,824 -3,116 872 3,076 -430 1,536 -7,064 -
-
NP to SH 3,824 -3,116 899 3,085 -426 1,540 -7,109 -
-
Tax Rate 34.43% - 72.54% 43.89% 182.06% 63.01% - -
Total Cost 65,972 58,620 75,196 69,974 71,082 82,352 70,806 -4.60%
-
Net Worth 38,506 35,795 3,674,426 37,828 35,252 35,795 35,930 4.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 38,506 35,795 3,674,426 37,828 35,252 35,795 35,930 4.71%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.48% -5.61% 1.15% 4.21% -0.61% 1.83% -11.08% -
ROE 9.93% -8.71% 0.02% 8.16% -1.21% 4.30% -19.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.15 4.09 5.61 5.39 5.21 6.19 4.70 6.27%
EPS 0.28 -0.24 0.07 0.23 -0.04 0.12 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0264 2.71 0.0279 0.026 0.0264 0.0265 4.72%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.36 7.44 10.20 9.80 9.47 11.25 8.55 6.21%
EPS 0.51 -0.42 0.12 0.41 -0.06 0.21 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.048 4.9273 0.0507 0.0473 0.048 0.0482 4.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.05 0.05 0.05 0.05 0.06 0.06 0.08 -
P/RPS 0.97 1.22 0.89 0.93 1.15 0.97 1.70 -31.18%
P/EPS 17.73 -21.76 75.41 21.97 -190.97 52.83 -15.26 -
EY 5.64 -4.60 1.33 4.55 -0.52 1.89 -6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.89 0.02 1.79 2.31 2.27 3.02 -30.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 16/08/13 20/05/13 19/02/13 22/11/12 28/08/12 24/05/12 -
Price 0.07 0.055 0.06 0.055 0.05 0.07 0.06 -
P/RPS 1.36 1.34 1.07 1.02 0.96 1.13 1.28 4.12%
P/EPS 24.82 -23.93 90.49 24.17 -159.14 61.63 -11.44 -
EY 4.03 -4.18 1.11 4.14 -0.63 1.62 -8.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.08 0.02 1.97 1.92 2.65 2.26 5.81%

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