[DFX] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 148.67%
YoY- 120.71%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 33,781 28,469 17,443 23,527 17,862 21,022 13,876 80.67%
PBT 3,980 4,653 -814 651 -412 3,210 -294 -
Tax -972 -971 -137 -356 -189 -519 -485 58.75%
NP 3,008 3,682 -951 295 -601 2,691 -779 -
-
NP to SH 2,977 3,682 -951 293 -602 2,691 -779 -
-
Tax Rate 24.42% 20.87% - 54.69% - 16.17% - -
Total Cost 30,773 24,787 18,394 23,232 18,463 18,331 14,655 63.75%
-
Net Worth 43,659 4,108,307 3,742,220 37,828 37,828 38,506 35,795 14.11%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 43,659 4,108,307 3,742,220 37,828 37,828 38,506 35,795 14.11%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.90% 12.93% -5.45% 1.25% -3.36% 12.80% -5.61% -
ROE 6.82% 0.09% -0.03% 0.77% -1.59% 6.99% -2.18% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.49 2.10 1.29 1.74 1.32 1.55 1.02 81.00%
EPS 0.22 0.27 -0.07 0.02 -0.04 0.20 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 3.03 2.76 0.0279 0.0279 0.0284 0.0264 14.11%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.52 3.81 2.33 3.14 2.39 2.81 1.85 81.10%
EPS 0.40 0.49 -0.13 0.04 -0.08 0.36 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 5.4911 5.0018 0.0506 0.0506 0.0515 0.0478 14.24%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.06 0.075 0.055 0.06 0.065 0.05 0.05 -
P/RPS 2.41 3.57 4.28 3.46 4.93 3.22 4.89 -37.52%
P/EPS 27.33 27.62 -78.42 277.65 -146.40 25.19 -87.03 -
EY 3.66 3.62 -1.28 0.36 -0.68 3.97 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.02 0.02 2.15 2.33 1.76 1.89 -1.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 18/08/14 30/05/14 20/02/14 19/11/13 16/08/13 -
Price 0.14 0.065 0.085 0.06 0.07 0.07 0.055 -
P/RPS 5.62 3.10 6.61 3.46 5.31 4.51 5.37 3.07%
P/EPS 63.76 23.94 -121.19 277.65 -157.66 35.27 -95.73 -
EY 1.57 4.18 -0.83 0.36 -0.63 2.84 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 0.02 0.03 2.15 2.51 2.46 2.08 63.31%

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