[DFX] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -446.61%
YoY- -302.34%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
Revenue 53,664 49,576 69,772 55,504 83,888 61,432 53,028 0.16%
PBT 5,620 -440 -3,256 -1,176 4,152 9,836 2,000 15.30%
Tax -3,152 -2,384 -548 -1,940 -2,616 -1,996 -900 18.85%
NP 2,468 -2,824 -3,804 -3,116 1,536 7,840 1,100 11.78%
-
NP to SH 2,468 -2,824 -3,804 -3,116 1,540 7,824 1,304 9.19%
-
Tax Rate 56.09% - - - 63.01% 20.29% 45.00% -
Total Cost 51,196 52,400 73,576 58,620 82,352 53,592 51,928 -0.19%
-
Net Worth 43,794 41,489 3,742,220 35,795 35,795 45,826 20,061 11.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
Net Worth 43,794 41,489 3,742,220 35,795 35,795 45,826 20,061 11.36%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,397,142 250,769 26.19%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
NP Margin 4.60% -5.70% -5.45% -5.61% 1.83% 12.76% 2.07% -
ROE 5.64% -6.81% -0.10% -8.71% 4.30% 17.07% 6.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
RPS 3.96 3.66 5.15 4.09 6.19 4.40 21.15 -20.62%
EPS 0.20 -0.20 -0.28 -0.24 0.12 0.56 0.52 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.0306 2.76 0.0264 0.0264 0.0328 0.08 -11.75%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
RPS 7.17 6.63 9.33 7.42 11.21 8.21 7.09 0.15%
EPS 0.33 -0.38 -0.51 -0.42 0.21 1.05 0.17 9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0555 5.0018 0.0478 0.0478 0.0613 0.0268 11.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/09 -
Price 0.045 0.075 0.055 0.05 0.06 0.06 0.04 -
P/RPS 1.14 2.05 1.07 1.22 0.97 1.36 0.19 28.01%
P/EPS 24.72 -36.01 -19.60 -21.76 52.83 10.71 7.69 17.46%
EY 4.04 -2.78 -5.10 -4.60 1.89 9.33 13.00 -14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.45 0.02 1.89 2.27 1.83 0.50 15.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 CAGR
Date 29/08/16 20/08/15 18/08/14 16/08/13 28/08/12 19/08/11 18/05/09 -
Price 0.035 0.06 0.085 0.055 0.07 0.05 0.06 -
P/RPS 0.88 1.64 1.65 1.34 1.13 1.14 0.28 17.09%
P/EPS 19.23 -28.81 -30.30 -23.93 61.63 8.93 11.54 7.29%
EY 5.20 -3.47 -3.30 -4.18 1.62 11.20 8.67 -6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.96 0.03 2.08 2.65 1.52 0.75 5.15%

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