[DFX] QoQ TTM Result on 31-Dec-2009

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 97.94%
YoY- 98.11%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 52,165 48,705 44,424 50,440 43,700 42,708 45,446 9.61%
PBT -12,206 -8,456 -6,658 -435 -29,645 -32,962 -31,602 -46.93%
Tax -553 -396 -4 -249 -302 -497 -749 -18.29%
NP -12,759 -8,852 -6,662 -684 -29,947 -33,459 -32,351 -46.18%
-
NP to SH -12,788 -8,890 -6,583 -613 -29,762 -33,367 -32,434 -46.20%
-
Tax Rate - - - - - - - -
Total Cost 64,924 57,557 51,086 51,124 73,647 76,167 77,797 -11.35%
-
Net Worth 55,215 58,583 12,827 17,796 19,519 20,879 20,061 96.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,215 58,583 12,827 17,796 19,519 20,879 20,061 96.27%
NOSH 1,353,333 1,178,750 256,545 254,230 243,999 260,999 250,769 207.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -24.46% -18.17% -15.00% -1.36% -68.53% -78.34% -71.19% -
ROE -23.16% -15.17% -51.32% -3.44% -152.47% -159.80% -161.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.85 4.13 17.32 19.84 17.91 16.36 18.12 -64.35%
EPS -0.94 -0.75 -2.57 -0.24 -12.20 -12.78 -12.93 -82.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0497 0.05 0.07 0.08 0.08 0.08 -36.14%
Adjusted Per Share Value based on latest NOSH - 254,230
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.00 6.53 5.96 6.76 5.86 5.73 6.09 9.71%
EPS -1.71 -1.19 -0.88 -0.08 -3.99 -4.47 -4.35 -46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.0786 0.0172 0.0239 0.0262 0.028 0.0269 96.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.07 0.09 0.09 0.14 0.05 0.04 -
P/RPS 1.30 1.69 0.52 0.45 0.78 0.31 0.22 226.49%
P/EPS -5.29 -9.28 -3.51 -37.33 -1.15 -0.39 -0.31 561.67%
EY -18.90 -10.77 -28.51 -2.68 -87.13 -255.69 -323.35 -84.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.41 1.80 1.29 1.75 0.63 0.50 82.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 19/11/09 26/08/09 18/05/09 -
Price 0.05 0.06 0.06 0.12 0.09 0.08 0.06 -
P/RPS 1.30 1.45 0.35 0.60 0.50 0.49 0.33 149.22%
P/EPS -5.29 -7.96 -2.34 -49.77 -0.74 -0.63 -0.46 408.72%
EY -18.90 -12.57 -42.77 -2.01 -135.53 -159.80 -215.56 -80.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.21 1.20 1.71 1.13 1.00 0.75 39.02%

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