[DFX] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.4%
YoY- -25.28%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 47,067 42,182 39,358 34,463 28,998 25,032 17,881 90.75%
PBT 6,643 6,917 7,165 4,222 3,309 6,610 5,855 8.79%
Tax -1,674 -1,623 -1,759 -1,001 -310 -545 -307 210.11%
NP 4,969 5,294 5,406 3,221 2,999 6,065 5,548 -7.09%
-
NP to SH 4,969 5,294 5,406 3,221 2,999 6,065 5,548 -7.09%
-
Tax Rate 25.20% 23.46% 24.55% 23.71% 9.37% 8.25% 5.24% -
Total Cost 42,098 36,888 33,952 31,242 25,999 18,967 12,333 126.87%
-
Net Worth 53,532 50,625 51,074 46,296 38,964 36,620 36,863 28.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,532 50,625 51,074 46,296 38,964 36,620 36,863 28.26%
NOSH 256,875 253,125 255,373 243,666 216,470 215,416 216,842 11.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.56% 12.55% 13.74% 9.35% 10.34% 24.23% 31.03% -
ROE 9.28% 10.46% 10.58% 6.96% 7.70% 16.56% 15.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.32 16.66 15.41 14.14 13.40 11.62 8.25 70.29%
EPS 1.93 2.09 2.12 1.32 1.39 2.82 2.56 -17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.20 0.20 0.19 0.18 0.17 0.17 14.55%
Adjusted Per Share Value based on latest NOSH - 243,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.31 5.66 5.28 4.62 3.89 3.36 2.40 90.60%
EPS 0.67 0.71 0.72 0.43 0.40 0.81 0.74 -6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0679 0.0685 0.0621 0.0523 0.0491 0.0494 28.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 - - - - -
Price 0.12 0.10 0.13 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.60 0.84 0.00 0.00 0.00 0.00 -
P/EPS 6.20 4.78 6.14 0.00 0.00 0.00 0.00 -
EY 16.12 20.91 16.28 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.65 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/07/08 15/05/08 25/02/08 16/11/07 17/08/07 25/05/07 - -
Price 0.09 0.10 0.14 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.60 0.91 0.00 0.00 0.00 0.00 -
P/EPS 4.65 4.78 6.61 0.00 0.00 0.00 0.00 -
EY 21.49 20.91 15.12 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.70 0.00 0.00 0.00 0.00 -

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