[DFX] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -186.65%
YoY- -302.34%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 76,287 52,760 34,898 13,876 76,068 54,788 35,326 67.15%
PBT 3,155 2,504 2,916 -294 3,176 4,112 262 426.16%
Tax -1,549 -1,193 -1,004 -485 -2,304 -1,805 -477 119.44%
NP 1,606 1,311 1,912 -779 872 2,307 -215 -
-
NP to SH 1,603 1,310 1,912 -779 899 2,314 -213 -
-
Tax Rate 49.10% 47.64% 34.43% - 72.54% 43.90% 182.06% -
Total Cost 74,681 51,449 32,986 14,655 75,196 52,481 35,541 64.12%
-
Net Worth 37,828 37,828 38,506 35,795 3,674,426 37,828 35,252 4.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 37,828 37,828 38,506 35,795 3,674,426 37,828 35,252 4.81%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.11% 2.48% 5.48% -5.61% 1.15% 4.21% -0.61% -
ROE 4.24% 3.46% 4.97% -2.18% 0.02% 6.12% -0.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.63 3.89 2.57 1.02 5.61 4.04 2.61 67.02%
EPS 0.12 0.10 0.14 -0.06 0.07 0.17 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0279 0.0284 0.0264 2.71 0.0279 0.026 4.81%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.23 7.07 4.68 1.86 10.20 7.35 4.74 67.08%
EPS 0.21 0.18 0.26 -0.10 0.12 0.31 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0507 0.0516 0.048 4.9273 0.0507 0.0473 4.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.06 0.065 0.05 0.05 0.05 0.05 0.06 -
P/RPS 1.07 1.67 1.94 4.89 0.89 1.24 2.30 -39.98%
P/EPS 50.75 67.28 35.46 -87.03 75.41 29.30 -381.94 -
EY 1.97 1.49 2.82 -1.15 1.33 3.41 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.33 1.76 1.89 0.02 1.79 2.31 -4.67%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 20/02/14 19/11/13 16/08/13 20/05/13 19/02/13 22/11/12 -
Price 0.06 0.07 0.07 0.055 0.06 0.055 0.05 -
P/RPS 1.07 1.80 2.72 5.37 1.07 1.36 1.92 -32.30%
P/EPS 50.75 72.45 49.64 -95.73 90.49 32.23 -318.28 -
EY 1.97 1.38 2.01 -1.04 1.11 3.10 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.51 2.46 2.08 0.02 1.97 1.92 7.84%

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