[DFX] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -155.32%
YoY- 94.82%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
Revenue 36,971 45,912 34,898 35,326 26,841 22,890 15,181 11.38%
PBT 1,289 3,839 2,916 262 -3,374 1,085 1,608 -2.64%
Tax -1,207 -1,108 -1,004 -477 -753 -269 -355 15.97%
NP 82 2,731 1,912 -215 -4,127 816 1,253 -28.12%
-
NP to SH 83 2,731 1,912 -213 -4,113 816 1,253 -28.01%
-
Tax Rate 93.64% 28.86% 34.43% 182.06% - 24.79% 22.08% -
Total Cost 36,889 43,181 32,986 35,541 30,968 22,074 13,928 12.51%
-
Net Worth 41,761 4,108,307 38,506 35,252 38,799 53,142 39,568 0.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
Net Worth 41,761 4,108,307 38,506 35,252 38,799 53,142 39,568 0.65%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,370,999 255,000 219,824 24.64%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
NP Margin 0.22% 5.95% 5.48% -0.61% -15.38% 3.56% 8.25% -
ROE 0.20% 0.07% 4.97% -0.60% -10.60% 1.54% 3.17% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
RPS 2.73 3.39 2.57 2.61 1.96 8.98 6.91 -10.63%
EPS 0.01 0.20 0.14 -0.02 -0.30 0.32 0.57 -38.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 3.03 0.0284 0.026 0.0283 0.2084 0.18 -19.24%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
RPS 4.94 6.14 4.66 4.72 3.59 3.06 2.03 11.37%
EPS 0.01 0.37 0.26 -0.03 -0.55 0.11 0.17 -29.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 5.4911 0.0515 0.0471 0.0519 0.071 0.0529 0.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/08 - -
Price 0.06 0.075 0.05 0.06 0.05 0.12 0.00 -
P/RPS 2.20 2.21 1.94 2.30 2.55 1.34 0.00 -
P/EPS 980.15 37.24 35.46 -381.94 -16.67 37.50 0.00 -
EY 0.10 2.69 2.82 -0.26 -6.00 2.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.02 1.76 2.31 1.77 0.58 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 CAGR
Date 19/11/15 20/11/14 19/11/13 22/11/12 17/11/11 22/07/08 17/08/07 -
Price 0.07 0.065 0.07 0.05 0.08 0.09 0.00 -
P/RPS 2.57 1.92 2.72 1.92 4.09 1.00 0.00 -
P/EPS 1,143.51 32.27 49.64 -318.28 -26.67 28.13 0.00 -
EY 0.09 3.10 2.01 -0.31 -3.75 3.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 0.02 2.46 1.92 2.83 0.43 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