[DFX] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -18.36%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Revenue 87,301 75,640 72,227 59,561 47,067 28,998 4,064 44.98%
PBT 4,078 5,830 -1,099 -12,873 6,643 3,309 4,153 -0.22%
Tax -1,653 -2,831 -2,053 -2,729 -1,674 -310 -351 20.64%
NP 2,425 2,999 -3,152 -15,602 4,969 2,999 3,802 -5.30%
-
NP to SH 2,422 3,024 -3,209 -15,572 4,969 2,999 3,802 -5.31%
-
Tax Rate 40.53% 48.56% - - 25.20% 9.37% 8.45% -
Total Cost 84,876 72,641 75,379 75,163 42,098 25,999 262 101.38%
-
Net Worth 4,108,307 38,506 35,252 38,167 53,532 38,964 8,640 110.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,108,307 38,506 35,252 38,167 53,532 38,964 8,640 110.96%
NOSH 1,355,877 1,355,877 1,355,877 1,348,666 256,875 216,470 72,007 42.68%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.78% 3.96% -4.36% -26.19% 10.56% 10.34% 93.55% -
ROE 0.06% 7.85% -9.10% -40.80% 9.28% 7.70% 44.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.44 5.58 5.33 4.42 18.32 13.40 5.64 1.61%
EPS 0.18 0.22 -0.24 -1.15 1.93 1.39 5.28 -33.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 0.0284 0.026 0.0283 0.2084 0.18 0.12 47.84%
Adjusted Per Share Value based on latest NOSH - 1,348,666
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.67 10.11 9.65 7.96 6.29 3.88 0.54 45.08%
EPS 0.32 0.40 -0.43 -2.08 0.66 0.40 0.51 -5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4911 0.0515 0.0471 0.051 0.0716 0.0521 0.0115 111.06%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/08 - - -
Price 0.075 0.05 0.06 0.05 0.12 0.00 0.00 -
P/RPS 1.16 0.90 1.13 1.13 0.65 0.00 0.00 -
P/EPS 41.99 22.42 -25.35 -4.33 6.20 0.00 0.00 -
EY 2.38 4.46 -3.94 -23.09 16.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.76 2.31 1.77 0.58 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/08 30/06/07 30/06/06 CAGR
Date 20/11/14 19/11/13 22/11/12 17/11/11 22/07/08 17/08/07 - -
Price 0.065 0.07 0.05 0.08 0.09 0.00 0.00 -
P/RPS 1.01 1.25 0.94 1.81 0.49 0.00 0.00 -
P/EPS 36.39 31.39 -21.13 -6.93 4.65 0.00 0.00 -
EY 2.75 3.19 -4.73 -14.43 21.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.46 1.92 2.83 0.43 0.00 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