[DFX] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -50.53%
YoY- 84.24%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,486 79,012 78,254 66,885 79,285 103,220 74,040 -21.76%
PBT -7,109 4,247 1,688 786 1,714 8,470 1,568 -
Tax -3,955 235 -462 751 -877 -2,436 -1,692 12.42%
NP -11,064 4,482 1,226 1,537 837 6,034 -124 85.76%
-
NP to SH -11,419 4,575 1,230 1,496 812 6,001 -105 90.90%
-
Tax Rate - -5.53% 27.37% -95.55% 51.17% 28.76% 107.91% -
Total Cost 23,550 74,530 77,028 65,348 78,448 97,186 74,164 -14.63%
-
Net Worth 3,989,660 5,428,921 5,309,604 45,557 42,734 43,659 37,828 90.09%
Dividend
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 2,982 - - - - - -
Div Payout % - 65.20% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,989,660 5,428,921 5,309,604 45,557 42,734 43,659 37,828 90.09%
NOSH 745,731 745,731 745,731 1,355,877 1,355,877 1,355,877 1,355,877 -7.91%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -88.61% 5.67% 1.57% 2.30% 1.06% 5.85% -0.17% -
ROE -0.29% 0.08% 0.02% 3.28% 1.90% 13.75% -0.28% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.67 10.60 10.49 4.93 6.12 7.61 5.46 -15.07%
EPS -1.53 0.61 0.16 0.11 0.06 0.44 -0.01 100.10%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.35 7.28 7.12 0.0336 0.033 0.0322 0.0279 106.42%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.67 10.56 10.46 8.94 10.60 13.80 9.90 -21.76%
EPS -1.53 0.61 0.16 0.20 0.11 0.80 -0.01 100.10%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3325 7.2562 7.0967 0.0609 0.0571 0.0584 0.0506 90.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.14 0.06 0.08 0.025 0.07 0.06 0.065 -
P/RPS 8.36 0.57 0.76 0.51 1.14 0.79 1.19 30.84%
P/EPS -9.14 9.78 48.50 22.66 111.64 13.56 -839.35 -46.38%
EY -10.94 10.22 2.06 4.41 0.90 7.38 -0.12 86.31%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.01 0.01 0.74 2.12 1.86 2.33 -45.12%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/05/21 20/05/20 27/05/19 21/02/17 23/02/16 26/02/15 20/02/14 -
Price 0.155 0.09 0.075 0.045 0.06 0.14 0.07 -
P/RPS 9.26 0.85 0.71 0.91 0.98 1.84 1.28 31.37%
P/EPS -10.12 14.67 45.47 40.79 95.69 31.63 -903.92 -46.17%
EY -9.88 6.82 2.20 2.45 1.05 3.16 -0.11 85.93%
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.01 0.01 1.34 1.82 4.35 2.51 -45.68%

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