[DFX] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -205.14%
YoY- 47.13%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Revenue 91,824 69,796 70,652 53,682 45,780 30,362 8,128 34.12%
PBT 7,678 5,832 524 -6,748 2,170 3,216 8,306 -0.94%
Tax -2,216 -2,008 -954 -1,506 -538 -710 -702 14.93%
NP 5,462 3,824 -430 -8,254 1,632 2,506 7,604 -3.92%
-
NP to SH 5,462 3,824 -426 -8,226 1,632 2,506 7,604 -3.92%
-
Tax Rate 28.86% 34.43% 182.06% - 24.79% 22.08% 8.45% -
Total Cost 86,362 65,972 71,082 61,936 44,148 27,856 524 85.55%
-
Net Worth 4,108,307 38,506 35,252 38,799 53,142 39,568 4,345 129.27%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,108,307 38,506 35,252 38,799 53,142 39,568 4,345 129.27%
NOSH 1,355,877 1,355,877 1,355,877 1,370,999 255,000 219,824 36,209 55.07%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.95% 5.48% -0.61% -15.38% 3.56% 8.25% 93.55% -
ROE 0.13% 9.93% -1.21% -21.20% 3.07% 6.33% 175.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.77 5.15 5.21 3.92 17.95 13.81 22.45 -13.51%
EPS 0.40 0.28 -0.04 -0.60 0.64 1.14 21.00 -38.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 0.0284 0.026 0.0283 0.2084 0.18 0.12 47.84%
Adjusted Per Share Value based on latest NOSH - 1,348,666
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.31 9.36 9.47 7.20 6.14 4.07 1.09 34.12%
EPS 0.73 0.51 -0.06 -1.10 0.22 0.34 1.02 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5091 0.0516 0.0473 0.052 0.0713 0.0531 0.0058 129.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/08 - - -
Price 0.075 0.05 0.06 0.05 0.12 0.00 0.00 -
P/RPS 1.11 0.97 1.15 1.28 0.67 0.00 0.00 -
P/EPS 18.62 17.73 -190.97 -8.33 18.75 0.00 0.00 -
EY 5.37 5.64 -0.52 -12.00 5.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.76 2.31 1.77 0.58 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Date 20/11/14 19/11/13 22/11/12 17/11/11 22/07/08 17/08/07 11/08/06 -
Price 0.065 0.07 0.05 0.08 0.09 0.00 0.00 -
P/RPS 0.96 1.36 0.96 2.04 0.50 0.00 0.00 -
P/EPS 16.14 24.82 -159.14 -13.33 14.06 0.00 0.00 -
EY 6.20 4.03 -0.63 -7.50 7.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.46 1.92 2.83 0.43 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