[DFX] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 445.44%
YoY- 550.0%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Revenue 17,930 24,577 28,469 21,022 14,354 11,483 12,915 4.05%
PBT 1,690 1,399 4,653 3,210 -776 -5,833 578 13.87%
Tax -561 -611 -971 -519 177 -254 -167 15.80%
NP 1,129 788 3,682 2,691 -599 -6,087 411 13.01%
-
NP to SH 1,087 789 3,682 2,691 -598 -6,069 411 12.49%
-
Tax Rate 33.20% 43.67% 20.87% 16.17% - - 28.89% -
Total Cost 16,801 23,789 24,787 18,331 14,953 17,570 12,504 3.64%
-
Net Worth 45,015 41,761 4,108,307 38,506 35,252 38,167 53,532 -2.07%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Net Worth 45,015 41,761 4,108,307 38,506 35,252 38,167 53,532 -2.07%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 1,348,666 256,875 22.31%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
NP Margin 6.30% 3.21% 12.93% 12.80% -4.17% -53.01% 3.18% -
ROE 2.41% 1.89% 0.09% 6.99% -1.70% -15.90% 0.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
RPS 1.32 1.81 2.10 1.55 1.06 0.85 5.03 -14.95%
EPS 0.08 0.06 0.27 0.20 -0.04 -0.45 0.16 -8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0308 3.03 0.0284 0.026 0.0283 0.2084 -19.94%
Adjusted Per Share Value based on latest NOSH - 1,355,877
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
RPS 2.40 3.30 3.82 2.82 1.92 1.54 1.73 4.04%
EPS 0.15 0.11 0.49 0.36 -0.08 -0.81 0.06 11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.056 5.5091 0.0516 0.0473 0.0512 0.0718 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/08 -
Price 0.03 0.06 0.075 0.05 0.06 0.05 0.12 -
P/RPS 2.27 3.31 3.57 3.22 5.67 5.87 2.39 -0.62%
P/EPS 37.42 103.11 27.62 25.19 -136.04 -11.11 75.00 -8.07%
EY 2.67 0.97 3.62 3.97 -0.74 -9.00 1.33 8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.95 0.02 1.76 2.31 1.77 0.58 5.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 CAGR
Date 28/11/16 19/11/15 20/11/14 19/11/13 22/11/12 17/11/11 22/07/08 -
Price 0.025 0.07 0.065 0.07 0.05 0.08 0.09 -
P/RPS 1.89 3.86 3.10 4.51 4.72 9.40 1.79 0.66%
P/EPS 31.18 120.29 23.94 35.27 -113.37 -17.78 56.25 -6.89%
EY 3.21 0.83 4.18 2.84 -0.88 -5.63 1.78 7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.27 0.02 2.46 1.92 2.83 0.43 6.96%

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