[DFX] QoQ Annualized Quarter Result on 31-Mar-2011

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- -21.43%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 59,217 53,682 61,432 61,538 60,505 69,163 86,748 -22.41%
PBT -3,670 -6,748 9,836 -15,451 -12,871 -14,284 -15,480 -61.59%
Tax -2,209 -1,506 -1,996 -2,578 -2,082 -1,444 -1,842 12.83%
NP -5,880 -8,254 7,840 -18,029 -14,953 -15,729 -17,322 -51.24%
-
NP to SH -5,822 -8,226 7,824 -17,942 -14,775 -15,559 -16,974 -50.90%
-
Tax Rate - - 20.29% - - - - -
Total Cost 65,097 61,936 53,592 79,567 75,459 84,892 104,070 -26.79%
-
Net Worth 385,660 38,799 45,826 43,033 51,408 55,105 58,583 250.05%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 385,660 38,799 45,826 43,033 51,408 55,105 58,583 250.05%
NOSH 1,364,687 1,370,999 1,397,142 1,349,022 1,349,315 1,350,625 1,178,750 10.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -9.93% -15.38% 12.76% -29.30% -24.71% -22.74% -19.97% -
ROE -1.51% -21.20% 17.07% -41.69% -28.74% -28.24% -28.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.34 3.92 4.40 4.56 4.48 5.12 7.36 -29.61%
EPS -0.43 -0.60 0.56 -1.33 -1.10 -1.15 -1.44 -55.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2826 0.0283 0.0328 0.0319 0.0381 0.0408 0.0497 217.56%
Adjusted Per Share Value based on latest NOSH - 1,348,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.94 7.20 8.24 8.25 8.11 9.27 11.63 -22.41%
EPS -0.78 -1.10 1.05 -2.41 -1.98 -2.09 -2.28 -50.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5172 0.052 0.0615 0.0577 0.0689 0.0739 0.0786 249.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.06 0.05 0.06 0.07 0.05 0.05 0.07 -
P/RPS 1.38 1.28 1.36 1.53 1.12 0.98 0.95 28.17%
P/EPS -14.06 -8.33 10.71 -5.26 -4.57 -4.34 -4.86 102.64%
EY -7.11 -12.00 9.33 -19.00 -21.90 -23.04 -20.57 -50.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 1.77 1.83 2.19 1.31 1.23 1.41 -71.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 19/08/11 25/05/11 22/02/11 24/11/10 25/08/10 -
Price 0.09 0.08 0.05 0.06 0.08 0.05 0.06 -
P/RPS 2.07 2.04 1.14 1.32 1.78 0.98 0.82 85.08%
P/EPS -21.09 -13.33 8.93 -4.51 -7.31 -4.34 -4.17 193.77%
EY -4.74 -7.50 11.20 -22.17 -13.69 -23.04 -24.00 -65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 2.83 1.52 1.88 2.10 1.23 1.21 -58.69%

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