[DFX] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 19.99%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 72,227 69,356 63,742 65,614 59,561 62,438 61,538 11.23%
PBT -1,099 -6,156 -4,735 -9,623 -12,873 -10,412 -15,451 -82.75%
Tax -2,053 -2,484 -2,329 -2,847 -2,729 -2,770 -2,578 -14.04%
NP -3,152 -8,640 -7,064 -12,470 -15,602 -13,182 -18,029 -68.63%
-
NP to SH -3,209 -8,680 -7,109 -12,459 -15,572 -13,157 -17,942 -68.15%
-
Tax Rate - - - - - - - -
Total Cost 75,379 77,996 70,806 78,084 75,163 75,620 79,567 -3.53%
-
Net Worth 35,252 35,795 35,930 358,901 38,167 45,826 43,022 -12.40%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 35,252 35,795 35,930 358,901 38,167 45,826 43,022 -12.40%
NOSH 1,355,877 1,355,877 1,355,877 1,270,000 1,348,666 1,397,142 1,348,666 0.35%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.36% -12.46% -11.08% -19.01% -26.19% -21.11% -29.30% -
ROE -9.10% -24.25% -19.79% -3.47% -40.80% -28.71% -41.70% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.33 5.12 4.70 5.17 4.42 4.47 4.56 10.93%
EPS -0.24 -0.64 -0.52 -0.98 -1.15 -0.94 -1.33 -67.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0264 0.0265 0.2826 0.0283 0.0328 0.0319 -12.71%
Adjusted Per Share Value based on latest NOSH - 1,270,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.65 9.27 8.52 8.77 7.96 8.35 8.23 11.16%
EPS -0.43 -1.16 -0.95 -1.67 -2.08 -1.76 -2.40 -68.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0478 0.048 0.4797 0.051 0.0613 0.0575 -12.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.06 0.06 0.08 0.06 0.05 0.06 0.07 -
P/RPS 1.13 1.17 1.70 1.16 1.13 1.34 1.53 -18.24%
P/EPS -25.35 -9.37 -15.26 -6.12 -4.33 -6.37 -5.26 184.50%
EY -3.94 -10.67 -6.55 -16.35 -23.09 -15.70 -19.01 -64.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.27 3.02 0.21 1.77 1.83 2.19 3.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 24/05/12 21/02/12 17/11/11 19/08/11 25/05/11 -
Price 0.05 0.07 0.06 0.09 0.08 0.05 0.06 -
P/RPS 0.94 1.37 1.28 1.74 1.81 1.12 1.31 -19.80%
P/EPS -21.13 -10.93 -11.44 -9.17 -6.93 -5.31 -4.51 179.20%
EY -4.73 -9.15 -8.74 -10.90 -14.43 -18.83 -22.17 -64.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.65 2.26 0.32 2.83 1.52 1.88 1.40%

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