[DFX] YoY TTM Result on 31-Dec-2019 [#2]

Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 25.98%
YoY- 220.83%
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Revenue 44,511 15,394 12,607 94,163 87,139 65,868 92,931 -9.64%
PBT 2,907 -14,426 -4,486 3,435 -1,725 1,188 4,712 -6.43%
Tax -551 -8 -3,886 16 -1,216 1,877 -2,162 -17.16%
NP 2,356 -14,434 -8,372 3,451 -2,941 3,065 2,550 -1.08%
-
NP to SH 527 -13,844 -8,706 3,550 -2,938 3,024 2,494 -19.27%
-
Tax Rate 18.95% - - -0.47% - -158.00% 45.88% -
Total Cost 42,155 29,828 20,979 90,712 90,080 62,803 90,381 -9.97%
-
Net Worth 2,759,204 2,736,832 4,108,977 5,578,067 10,000,592 45,015 41,761 78.14%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Div - - 2,982 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Net Worth 2,759,204 2,736,832 4,108,977 5,578,067 10,000,592 45,015 41,761 78.14%
NOSH 745,731 745,731 745,731 745,731 745,731 1,355,877 1,355,877 -7.90%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
NP Margin 5.29% -93.76% -66.41% 3.66% -3.38% 4.65% 2.74% -
ROE 0.02% -0.51% -0.21% 0.06% -0.03% 6.72% 5.97% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
RPS 5.97 2.06 1.69 12.63 6.11 4.86 6.85 -1.87%
EPS 0.07 -1.86 -1.17 0.48 -0.21 0.22 0.18 -12.20%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.67 5.51 7.48 7.01 0.0332 0.0308 93.44%
Adjusted Per Share Value based on latest NOSH - 745,731
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
RPS 5.97 2.06 1.69 12.63 11.69 8.83 12.46 -9.64%
EPS 0.07 -1.86 -1.17 0.48 -0.39 0.41 0.33 -19.23%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.67 5.51 7.48 13.4105 0.0604 0.056 78.14%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 -
Price 0.085 0.085 0.15 0.09 0.085 0.03 0.06 -
P/RPS 1.42 4.12 8.87 0.71 1.39 0.62 0.88 6.81%
P/EPS 120.28 -4.58 -12.85 18.91 -41.27 13.45 32.62 19.69%
EY 0.83 -21.84 -7.78 5.29 -2.42 7.43 3.07 -16.49%
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.01 0.01 0.90 1.95 -46.79%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 30/09/15 CAGR
Date 22/02/23 23/02/22 23/02/21 18/02/20 20/02/19 28/11/16 19/11/15 -
Price 0.09 0.08 0.155 0.085 0.085 0.025 0.07 -
P/RPS 1.51 3.88 9.17 0.67 1.39 0.51 1.02 5.55%
P/EPS 127.35 -4.31 -13.28 17.86 -41.27 11.21 38.06 18.10%
EY 0.79 -23.21 -7.53 5.60 -2.42 8.92 2.63 -15.27%
DY 0.00 0.00 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.01 0.01 0.75 2.27 -47.89%

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