[DFX] QoQ Quarter Result on 31-Mar-2011

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- -140.33%
YoY- -43.37%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 17,572 11,483 15,358 21,201 11,519 14,360 14,458 13.84%
PBT 621 -5,833 2,459 -6,870 -2,629 -3,372 -2,580 -
Tax -904 -254 -499 -1,190 -786 -295 -307 105.03%
NP -283 -6,087 1,960 -8,060 -3,415 -3,667 -2,887 -78.65%
-
NP to SH -254 -6,069 1,956 -8,092 -3,367 -3,654 -2,829 -79.86%
-
Tax Rate 145.57% - 20.29% - - - - -
Total Cost 17,855 17,570 13,398 29,261 14,934 18,027 17,345 1.94%
-
Net Worth 358,901 38,167 45,826 43,022 51,313 55,215 58,583 233.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 358,901 38,167 45,826 43,022 51,313 55,215 58,583 233.70%
NOSH 1,270,000 1,348,666 1,397,142 1,348,666 1,346,800 1,353,333 1,178,750 5.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.61% -53.01% 12.76% -38.02% -29.65% -25.54% -19.97% -
ROE -0.07% -15.90% 4.27% -18.81% -6.56% -6.62% -4.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.38 0.85 1.10 1.57 0.86 1.06 1.23 7.95%
EPS -0.02 -0.45 0.14 -0.60 -0.25 -0.27 -0.24 -80.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2826 0.0283 0.0328 0.0319 0.0381 0.0408 0.0497 217.56%
Adjusted Per Share Value based on latest NOSH - 1,348,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.36 1.54 2.06 2.84 1.54 1.93 1.94 13.91%
EPS -0.03 -0.81 0.26 -1.09 -0.45 -0.49 -0.38 -81.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.0512 0.0615 0.0577 0.0688 0.074 0.0786 233.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.06 0.05 0.06 0.07 0.05 0.05 0.07 -
P/RPS 4.34 5.87 5.46 4.45 5.85 4.71 5.71 -16.67%
P/EPS -300.00 -11.11 42.86 -11.67 -20.00 -18.52 -29.17 370.91%
EY -0.33 -9.00 2.33 -8.57 -5.00 -5.40 -3.43 -78.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 1.77 1.83 2.19 1.31 1.23 1.41 -71.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 19/08/11 25/05/11 22/02/11 24/11/10 25/08/10 -
Price 0.09 0.08 0.05 0.06 0.08 0.05 0.06 -
P/RPS 6.50 9.40 4.55 3.82 9.35 4.71 4.89 20.83%
P/EPS -450.00 -17.78 35.71 -10.00 -32.00 -18.52 -25.00 583.22%
EY -0.22 -5.63 2.80 -10.00 -3.13 -5.40 -4.00 -85.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 2.83 1.52 1.88 2.10 1.23 1.21 -58.69%

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