[DFX] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -62.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 39,068 34,681 30,362 28,604 17,670 12,572 8,128 183.99%
PBT 6,797 4,228 3,216 3,020 5,892 6,404 8,306 -12.47%
Tax -1,567 -1,581 -710 -952 -345 -656 -702 70.55%
NP 5,230 2,646 2,506 2,068 5,547 5,748 7,604 -22.02%
-
NP to SH 5,230 2,646 2,506 2,068 5,547 5,748 7,604 -22.02%
-
Tax Rate 23.05% 37.39% 22.08% 31.52% 5.86% 10.24% 8.45% -
Total Cost 33,838 32,034 27,856 26,536 12,123 6,824 524 1497.41%
-
Net Worth 46,612 42,857 39,568 36,620 21,382 16,107 4,345 384.31%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 46,612 42,857 39,568 36,620 21,382 16,107 4,345 384.31%
NOSH 233,060 225,568 219,824 215,416 125,782 94,747 36,209 244.84%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.39% 7.63% 8.25% 7.23% 31.39% 45.72% 93.55% -
ROE 11.22% 6.18% 6.33% 5.65% 25.94% 35.69% 175.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.76 15.38 13.81 13.28 14.05 13.27 22.45 -17.66%
EPS 2.24 1.17 1.14 0.96 4.41 6.07 21.00 -77.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.17 0.17 0.17 0.12 40.44%
Adjusted Per Share Value based on latest NOSH - 215,416
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.22 4.64 4.06 3.82 2.36 1.68 1.09 183.30%
EPS 0.70 0.35 0.33 0.28 0.74 0.77 1.02 -22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.0573 0.0529 0.0489 0.0286 0.0215 0.0058 384.72%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 - - - - - - -
Price 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.79 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.26 0.00 0.00 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 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 16/11/07 17/08/07 25/05/07 26/02/07 17/11/06 11/08/06 -
Price 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.24 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 16.03 0.00 0.00 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 0.70 0.00 0.00 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