[DFX] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -6.18%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 35,326 20,972 63,742 44,413 26,841 15,358 61,538 -30.85%
PBT 262 1,038 -4,735 -2,753 -3,374 2,459 -15,451 -
Tax -477 -654 -2,329 -1,657 -753 -499 -2,578 -67.42%
NP -215 384 -7,064 -4,410 -4,127 1,960 -18,029 -94.73%
-
NP to SH -213 385 -7,109 -4,367 -4,113 1,956 -17,942 -94.75%
-
Tax Rate 182.06% 63.01% - - - 20.29% - -
Total Cost 35,541 20,588 70,806 48,823 30,968 13,398 79,567 -41.48%
-
Net Worth 35,252 35,795 35,930 385,660 38,799 45,826 43,033 -12.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 35,252 35,795 35,930 385,660 38,799 45,826 43,033 -12.41%
NOSH 1,355,877 1,355,877 1,355,877 1,364,687 1,370,999 1,397,142 1,349,022 0.33%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.61% 1.83% -11.08% -9.93% -15.38% 12.76% -29.30% -
ROE -0.60% 1.08% -19.79% -1.13% -10.60% 4.27% -41.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.61 1.55 4.70 3.25 1.96 1.10 4.56 -30.99%
EPS -0.02 0.03 -0.52 -0.32 -0.30 0.14 -1.33 -93.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0264 0.0265 0.2826 0.0283 0.0328 0.0319 -12.71%
Adjusted Per Share Value based on latest NOSH - 1,270,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.72 2.80 8.52 5.94 3.59 2.05 8.23 -30.90%
EPS -0.03 0.05 -0.95 -0.58 -0.55 0.26 -2.40 -94.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0478 0.048 0.5155 0.0519 0.0613 0.0575 -12.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.06 0.06 0.08 0.06 0.05 0.06 0.07 -
P/RPS 2.30 3.88 1.70 1.84 2.55 5.46 1.53 31.12%
P/EPS -381.94 211.31 -15.26 -18.75 -16.67 42.86 -5.26 1626.96%
EY -0.26 0.47 -6.55 -5.33 -6.00 2.33 -19.00 -94.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.27 3.02 0.21 1.77 1.83 2.19 3.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 24/05/12 21/02/12 17/11/11 19/08/11 25/05/11 -
Price 0.05 0.07 0.06 0.09 0.08 0.05 0.06 -
P/RPS 1.92 4.53 1.28 2.77 4.09 4.55 1.32 28.28%
P/EPS -318.28 246.52 -11.44 -28.13 -26.67 35.71 -4.51 1594.55%
EY -0.31 0.41 -8.74 -3.56 -3.75 2.80 -22.17 -94.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.65 2.26 0.32 2.83 1.52 1.88 1.40%

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