[DFX] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 86.66%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Revenue 79,285 103,220 74,040 74,117 65,614 46,145 34,463 10.61%
PBT 1,714 8,470 1,568 2,130 -9,623 2,141 4,222 -10.34%
Tax -877 -2,436 -1,692 -2,477 -2,847 -1,175 -1,001 -1.58%
NP 837 6,034 -124 -347 -12,470 966 3,221 -15.05%
-
NP to SH 812 6,001 -105 -428 -12,459 877 3,221 -15.36%
-
Tax Rate 51.17% 28.76% 107.91% 116.29% - 54.88% 23.71% -
Total Cost 78,448 97,186 74,164 74,464 78,084 45,179 31,242 11.79%
-
Net Worth 42,734 43,659 37,828 37,828 358,901 50,286 46,296 -0.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Net Worth 42,734 43,659 37,828 37,828 358,901 50,286 46,296 -0.96%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,270,000 256,564 243,666 23.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
NP Margin 1.06% 5.85% -0.17% -0.47% -19.01% 2.09% 9.35% -
ROE 1.90% 13.75% -0.28% -1.13% -3.47% 1.74% 6.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
RPS 6.12 7.61 5.46 5.47 5.17 17.99 14.14 -9.64%
EPS 0.06 0.44 -0.01 -0.03 -0.98 0.34 1.32 -31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0322 0.0279 0.0279 0.2826 0.196 0.19 -19.10%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
RPS 10.60 13.80 9.90 9.91 8.77 6.17 4.61 10.60%
EPS 0.11 0.80 -0.01 -0.06 -1.67 0.12 0.43 -15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0584 0.0506 0.0506 0.4797 0.0672 0.0619 -0.97%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 29/09/08 - -
Price 0.07 0.06 0.065 0.05 0.06 0.09 0.00 -
P/RPS 1.14 0.79 1.19 0.91 1.16 0.50 0.00 -
P/EPS 111.64 13.56 -839.35 -158.40 -6.12 26.33 0.00 -
EY 0.90 7.38 -0.12 -0.63 -16.35 3.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.86 2.33 1.79 0.21 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/08 30/09/07 CAGR
Date 23/02/16 26/02/15 20/02/14 19/02/13 21/02/12 18/11/08 16/11/07 -
Price 0.06 0.14 0.07 0.055 0.09 0.07 0.00 -
P/RPS 0.98 1.84 1.28 1.01 1.74 0.39 0.00 -
P/EPS 95.69 31.63 -903.92 -174.24 -9.17 20.48 0.00 -
EY 1.05 3.16 -0.11 -0.57 -10.90 4.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 4.35 2.51 1.97 0.32 0.36 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