[DFX] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 101.01%
YoY- -19.51%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 50,441 34,335 23,434 13,257 42,302 32,798 22,890 69.09%
PBT -435 96 -282 500 -31,685 -1,855 1,085 -
Tax -249 -278 -140 -225 -602 -601 -269 -5.00%
NP -684 -182 -422 275 -32,287 -2,456 816 -
-
NP to SH -612 48 -197 326 -32,403 -2,545 816 -
-
Tax Rate - 289.58% - 45.00% - - 24.79% -
Total Cost 51,125 34,517 23,856 12,982 74,589 35,254 22,074 74.78%
-
Net Worth 17,850 19,199 19,699 20,061 20,477 50,385 53,142 -51.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 17,850 19,199 19,699 20,061 20,477 50,385 53,142 -51.58%
NOSH 255,000 240,000 246,250 250,769 255,973 257,070 255,000 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.36% -0.53% -1.80% 2.07% -76.33% -7.49% 3.56% -
ROE -3.43% 0.25% -1.00% 1.63% -158.23% -5.05% 1.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.78 14.31 9.52 5.29 16.53 12.76 8.98 69.04%
EPS -0.24 0.02 -0.08 0.13 -12.66 -0.99 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.196 0.2084 -51.58%
Adjusted Per Share Value based on latest NOSH - 250,769
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.76 4.60 3.14 1.78 5.67 4.40 3.07 69.01%
EPS -0.08 0.01 -0.03 0.04 -4.35 -0.34 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0257 0.0264 0.0269 0.0275 0.0676 0.0713 -51.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 30/12/08 29/09/08 30/06/08 -
Price 0.09 0.14 0.05 0.04 0.06 0.09 0.12 -
P/RPS 0.00 0.00 0.00 0.76 0.36 0.71 1.34 -
P/EPS 0.00 0.00 0.00 30.77 -0.47 -9.09 37.50 -
EY 0.00 0.00 0.00 3.25 -210.98 -11.00 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.00 0.00 0.50 0.75 0.46 0.58 156.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 26/08/09 18/05/09 25/02/09 18/11/08 22/07/08 -
Price 0.12 0.09 0.08 0.06 0.05 0.07 0.09 -
P/RPS 0.00 0.00 0.00 1.13 0.30 0.55 1.00 -
P/EPS 0.00 0.00 0.00 46.15 -0.39 -7.07 28.13 -
EY 0.00 0.00 0.00 2.17 -253.18 -14.14 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 0.00 0.00 0.75 0.63 0.36 0.43 278.20%

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