[DFX] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -22.09%
YoY- 60.38%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 73,050 70,652 83,888 63,742 59,217 53,682 61,432 12.18%
PBT 5,482 524 4,152 -4,735 -3,670 -6,748 9,836 -32.15%
Tax -2,406 -954 -2,616 -2,329 -2,209 -1,506 -1,996 13.19%
NP 3,076 -430 1,536 -7,064 -5,880 -8,254 7,840 -46.25%
-
NP to SH 3,085 -426 1,540 -7,109 -5,822 -8,226 7,824 -46.07%
-
Tax Rate 43.89% 182.06% 63.01% - - - 20.29% -
Total Cost 69,974 71,082 82,352 70,806 65,097 61,936 53,592 19.36%
-
Net Worth 37,828 35,252 35,795 35,930 385,660 38,799 45,826 -11.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 37,828 35,252 35,795 35,930 385,660 38,799 45,826 -11.95%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,364,687 1,370,999 1,397,142 -1.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.21% -0.61% 1.83% -11.08% -9.93% -15.38% 12.76% -
ROE 8.16% -1.21% 4.30% -19.79% -1.51% -21.20% 17.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.39 5.21 6.19 4.70 4.34 3.92 4.40 14.41%
EPS 0.23 -0.04 0.12 -0.52 -0.43 -0.60 0.56 -44.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.026 0.0264 0.0265 0.2826 0.0283 0.0328 -10.18%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.76 9.44 11.21 8.52 7.91 7.17 8.21 12.16%
EPS 0.41 -0.06 0.21 -0.95 -0.78 -1.10 1.05 -46.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0506 0.0471 0.0478 0.048 0.5155 0.0519 0.0613 -11.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.05 0.06 0.06 0.08 0.06 0.05 0.06 -
P/RPS 0.93 1.15 0.97 1.70 1.38 1.28 1.36 -22.29%
P/EPS 21.97 -190.97 52.83 -15.26 -14.06 -8.33 10.71 61.09%
EY 4.55 -0.52 1.89 -6.55 -7.11 -12.00 9.33 -37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.31 2.27 3.02 0.21 1.77 1.83 -1.45%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 22/11/12 28/08/12 24/05/12 21/02/12 17/11/11 19/08/11 -
Price 0.055 0.05 0.07 0.06 0.09 0.08 0.05 -
P/RPS 1.02 0.96 1.13 1.28 2.07 2.04 1.14 -7.11%
P/EPS 24.17 -159.14 61.63 -11.44 -21.09 -13.33 8.93 93.63%
EY 4.14 -0.63 1.62 -8.74 -4.74 -7.50 11.20 -48.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.92 2.65 2.26 0.32 2.83 1.52 18.77%

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