[DFX] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 243.59%
YoY- 42.83%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 89,778 62,692 73,942 91,824 69,796 70,652 53,682 7.34%
PBT 1,326 6,190 2,578 7,678 5,832 524 -6,748 -
Tax -402 -2,698 -2,414 -2,216 -2,008 -954 -1,506 -16.63%
NP 924 3,492 164 5,462 3,824 -430 -8,254 -
-
NP to SH 927 3,408 166 5,462 3,824 -426 -8,226 -
-
Tax Rate 30.32% 43.59% 93.64% 28.86% 34.43% 182.06% - -
Total Cost 88,854 59,200 73,778 86,362 65,972 71,082 61,936 5.09%
-
Net Worth 10,000,592 45,015 41,761 4,108,307 38,506 35,252 38,799 114.89%
Dividend
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 10,000,592 45,015 41,761 4,108,307 38,506 35,252 38,799 114.89%
NOSH 745,731 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,370,999 -8.04%
Ratio Analysis
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.03% 5.57% 0.22% 5.95% 5.48% -0.61% -15.38% -
ROE 0.01% 7.57% 0.40% 0.13% 9.93% -1.21% -21.20% -
Per Share
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.29 4.62 5.45 6.77 5.15 5.21 3.92 6.73%
EPS 0.06 0.26 0.02 0.40 0.28 -0.04 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.01 0.0332 0.0308 3.03 0.0284 0.026 0.0283 113.72%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.04 8.41 9.92 12.31 9.36 9.47 7.20 7.34%
EPS 0.12 0.46 0.02 0.73 0.51 -0.06 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.4105 0.0604 0.056 5.5091 0.0516 0.0473 0.052 114.91%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.085 0.03 0.06 0.075 0.05 0.06 0.05 -
P/RPS 1.35 0.65 1.10 1.11 0.97 1.15 1.28 0.73%
P/EPS 130.81 11.94 490.08 18.62 17.73 -190.97 -8.33 -
EY 0.76 8.38 0.20 5.37 5.64 -0.52 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.90 1.95 0.02 1.76 2.31 1.77 -50.99%
Price Multiplier on Announcement Date
31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/02/19 28/11/16 19/11/15 20/11/14 19/11/13 22/11/12 17/11/11 -
Price 0.085 0.025 0.07 0.065 0.07 0.05 0.08 -
P/RPS 1.35 0.54 1.28 0.96 1.36 0.96 2.04 -5.52%
P/EPS 130.81 9.95 571.76 16.14 24.82 -159.14 -13.33 -
EY 0.76 10.05 0.17 6.20 4.03 -0.63 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.75 2.27 0.02 2.46 1.92 2.83 -54.06%

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