[DFX] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -979.53%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 19,462 14,354 20,972 19,329 17,572 11,483 15,358 17.01%
PBT 3,850 -776 1,038 -1,982 621 -5,833 2,459 34.65%
Tax -1,328 177 -654 -672 -904 -254 -499 91.47%
NP 2,522 -599 384 -2,654 -283 -6,087 1,960 18.21%
-
NP to SH 2,527 -598 385 -2,742 -254 -6,069 1,956 18.52%
-
Tax Rate 34.49% - 63.01% - 145.57% - 20.29% -
Total Cost 16,940 14,953 20,588 21,983 17,855 17,570 13,398 16.84%
-
Net Worth 37,828 35,252 35,795 35,930 358,901 38,167 45,826 -11.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 37,828 35,252 35,795 35,930 358,901 38,167 45,826 -11.95%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,270,000 1,348,666 1,397,142 -1.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.96% -4.17% 1.83% -13.73% -1.61% -53.01% 12.76% -
ROE 6.68% -1.70% 1.08% -7.63% -0.07% -15.90% 4.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.44 1.06 1.55 1.43 1.38 0.85 1.10 19.57%
EPS 0.19 -0.04 0.03 -0.20 -0.02 -0.45 0.14 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.026 0.0264 0.0265 0.2826 0.0283 0.0328 -10.18%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.61 1.92 2.81 2.59 2.36 1.54 2.06 17.00%
EPS 0.34 -0.08 0.05 -0.37 -0.03 -0.81 0.26 19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0473 0.048 0.0482 0.4813 0.0512 0.0615 -12.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.05 0.06 0.06 0.08 0.06 0.05 0.06 -
P/RPS 3.48 5.67 3.88 5.61 4.34 5.87 5.46 -25.83%
P/EPS 26.83 -136.04 211.31 -39.56 -300.00 -11.11 42.86 -26.71%
EY 3.73 -0.74 0.47 -2.53 -0.33 -9.00 2.33 36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.31 2.27 3.02 0.21 1.77 1.83 -1.45%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 22/11/12 28/08/12 24/05/12 21/02/12 17/11/11 19/08/11 -
Price 0.055 0.05 0.07 0.06 0.09 0.08 0.05 -
P/RPS 3.83 4.72 4.53 4.21 6.50 9.40 4.55 -10.80%
P/EPS 29.51 -113.37 246.52 -29.67 -450.00 -17.78 35.71 -11.88%
EY 3.39 -0.88 0.41 -3.37 -0.22 -5.63 2.80 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.92 2.65 2.26 0.32 2.83 1.52 18.77%

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