[DFX] YoY Cumulative Quarter Result on 31-Mar-2010

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- -822.22%
YoY- -1831.29%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Revenue 40,337 28,818 14,458 7,241 23,434 34,335 50,441 -20.03%
PBT -8,581 -5,952 -2,580 -5,723 -282 96 -435 1872.64%
Tax -1,388 -602 -307 20 -140 -278 -249 457.42%
NP -9,969 -6,554 -2,887 -5,703 -422 -182 -684 1357.45%
-
NP to SH -9,850 -6,483 -2,829 -5,644 -197 48 -612 1509.47%
-
Tax Rate - - - - - 289.58% - -
Total Cost 50,306 35,372 17,345 12,944 23,856 34,517 51,125 -1.60%
-
Net Worth 51,408 55,105 58,583 12,827 19,699 19,199 17,850 188.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Net Worth 51,408 55,105 58,583 12,827 19,699 19,199 17,850 188.00%
NOSH 1,349,315 1,350,625 1,178,750 256,545 246,250 240,000 255,000 429.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
NP Margin -24.71% -22.74% -19.97% -78.76% -1.80% -0.53% -1.36% -
ROE -19.16% -11.76% -4.83% -44.00% -1.00% 0.25% -3.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
RPS 2.99 2.13 1.23 2.82 9.52 14.31 19.78 -84.88%
EPS -0.73 -0.48 -0.24 -2.20 -0.08 0.02 -0.24 204.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0408 0.0497 0.05 0.08 0.08 0.07 -45.57%
Adjusted Per Share Value based on latest NOSH - 256,545
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
RPS 5.39 3.85 1.93 0.97 3.13 4.59 6.74 -20.02%
EPS -1.32 -0.87 -0.38 -0.75 -0.03 0.01 -0.08 1550.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0737 0.0783 0.0171 0.0263 0.0257 0.0239 187.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 -
Price 0.05 0.05 0.07 0.09 0.05 0.14 0.09 -
P/RPS 1.67 2.34 5.71 0.00 0.00 0.00 0.00 -
P/EPS -6.85 -10.42 -29.17 0.00 0.00 0.00 0.00 -
EY -14.60 -9.60 -3.43 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.23 1.41 0.00 0.00 0.00 2.39 -45.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Date 22/02/11 24/11/10 25/08/10 25/05/10 26/08/09 19/11/09 25/02/10 -
Price 0.08 0.05 0.06 0.06 0.08 0.09 0.12 -
P/RPS 2.68 2.34 4.89 0.00 0.00 0.00 0.00 -
P/EPS -10.96 -10.42 -25.00 0.00 0.00 0.00 0.00 -
EY -9.13 -9.60 -4.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.23 1.21 0.00 0.00 0.00 3.18 -33.96%

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