[DFX] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -8.23%
YoY- 78.31%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 106,257 91,824 69,772 76,287 70,346 69,796 55,504 53.99%
PBT 10,425 7,678 -3,256 3,155 3,338 5,832 -1,176 -
Tax -2,773 -2,216 -548 -1,549 -1,590 -2,008 -1,940 26.80%
NP 7,652 5,462 -3,804 1,606 1,748 3,824 -3,116 -
-
NP to SH 7,610 5,462 -3,804 1,603 1,746 3,824 -3,116 -
-
Tax Rate 26.60% 28.86% - 49.10% 47.63% 34.43% - -
Total Cost 98,605 86,362 73,576 74,681 68,598 65,972 58,620 41.30%
-
Net Worth 43,659 4,108,307 3,742,220 37,828 37,828 38,506 35,795 14.11%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 43,659 4,108,307 3,742,220 37,828 37,828 38,506 35,795 14.11%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.20% 5.95% -5.45% 2.11% 2.48% 5.48% -5.61% -
ROE 17.43% 0.13% -0.10% 4.24% 4.62% 9.93% -8.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.84 6.77 5.15 5.63 5.19 5.15 4.09 54.12%
EPS 0.56 0.40 -0.28 0.12 0.13 0.28 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 3.03 2.76 0.0279 0.0279 0.0284 0.0264 14.11%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.25 12.31 9.36 10.23 9.43 9.36 7.44 54.04%
EPS 1.02 0.73 -0.51 0.21 0.23 0.51 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 5.5091 5.0182 0.0507 0.0507 0.0516 0.048 14.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.06 0.075 0.055 0.06 0.065 0.05 0.05 -
P/RPS 0.77 1.11 1.07 1.07 1.25 0.97 1.22 -26.35%
P/EPS 10.69 18.62 -19.60 50.75 50.46 17.73 -21.76 -
EY 9.36 5.37 -5.10 1.97 1.98 5.64 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.02 0.02 2.15 2.33 1.76 1.89 -1.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 18/08/14 30/05/14 20/02/14 19/11/13 16/08/13 -
Price 0.14 0.065 0.085 0.06 0.07 0.07 0.055 -
P/RPS 1.79 0.96 1.65 1.07 1.35 1.36 1.34 21.22%
P/EPS 24.94 16.14 -30.30 50.75 54.34 24.82 -23.93 -
EY 4.01 6.20 -3.30 1.97 1.84 4.03 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 0.02 0.03 2.15 2.51 2.46 2.08 63.31%

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