[DFX] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -31.49%
YoY- -43.39%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Revenue 52,498 57,608 79,693 52,760 54,788 44,413 32,798 5.86%
PBT 3,675 2,271 7,819 2,504 4,112 -2,753 -1,855 -
Tax -2,162 -894 -2,080 -1,193 -1,805 -1,657 -601 16.76%
NP 1,513 1,377 5,739 1,311 2,307 -4,410 -2,456 -
-
NP to SH 1,471 1,378 5,708 1,310 2,314 -4,367 -2,545 -
-
Tax Rate 58.83% 39.37% 26.60% 47.64% 43.90% - - -
Total Cost 50,985 56,231 73,954 51,449 52,481 48,823 35,254 4.56%
-
Net Worth 45,557 44,743 43,659 37,828 37,828 385,660 50,385 -1.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Net Worth 45,557 44,743 43,659 37,828 37,828 385,660 50,385 -1.21%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,364,687 257,070 22.30%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
NP Margin 2.88% 2.39% 7.20% 2.48% 4.21% -9.93% -7.49% -
ROE 3.23% 3.08% 13.07% 3.46% 6.12% -1.13% -5.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
RPS 3.87 4.25 5.88 3.89 4.04 3.25 12.76 -13.45%
EPS 0.11 0.10 0.42 0.10 0.17 -0.32 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.033 0.0322 0.0279 0.0279 0.2826 0.196 -19.23%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
RPS 7.02 7.70 10.65 7.05 7.32 5.94 4.38 5.87%
EPS 0.20 0.18 0.76 0.18 0.31 -0.58 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0598 0.0584 0.0506 0.0506 0.5155 0.0673 -1.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 29/09/08 -
Price 0.025 0.07 0.06 0.065 0.05 0.06 0.09 -
P/RPS 0.65 1.65 1.02 1.67 1.24 1.84 0.71 -1.06%
P/EPS 23.04 68.88 14.25 67.28 29.30 -18.75 -9.09 -
EY 4.34 1.45 7.02 1.49 3.41 -5.33 -11.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.12 1.86 2.33 1.79 0.21 0.46 5.92%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 CAGR
Date 21/02/17 23/02/16 26/02/15 20/02/14 19/02/13 21/02/12 18/11/08 -
Price 0.045 0.06 0.14 0.07 0.055 0.09 0.07 -
P/RPS 1.16 1.41 2.38 1.80 1.36 2.77 0.55 9.45%
P/EPS 41.48 59.04 33.26 72.45 32.23 -28.13 -7.07 -
EY 2.41 1.69 3.01 1.38 3.10 -3.56 -14.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.82 4.35 2.51 1.97 0.32 0.36 17.25%

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