[DFX] YoY TTM Result on 31-Mar-2010

Stock
[DFX] DIVFEX BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- -973.9%
YoY- 79.7%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Revenue 47,578 52,165 48,705 44,424 42,708 43,700 50,440 -5.67%
PBT -14,304 -12,206 -8,456 -6,658 -32,962 -29,645 -435 3188.27%
Tax -1,368 -553 -396 -4 -497 -302 -249 449.39%
NP -15,672 -12,759 -8,852 -6,662 -33,459 -29,947 -684 2191.22%
-
NP to SH -15,494 -12,788 -8,890 -6,583 -33,367 -29,762 -613 2427.56%
-
Tax Rate - - - - - - - -
Total Cost 63,250 64,924 57,557 51,086 76,167 73,647 51,124 23.71%
-
Net Worth 51,313 55,215 58,583 12,827 20,879 19,519 17,796 188.34%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Net Worth 51,313 55,215 58,583 12,827 20,879 19,519 17,796 188.34%
NOSH 1,346,800 1,353,333 1,178,750 256,545 260,999 243,999 254,230 429.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
NP Margin -32.94% -24.46% -18.17% -15.00% -78.34% -68.53% -1.36% -
ROE -30.20% -23.16% -15.17% -51.32% -159.80% -152.47% -3.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
RPS 3.53 3.85 4.13 17.32 16.36 17.91 19.84 -82.20%
EPS -1.15 -0.94 -0.75 -2.57 -12.78 -12.20 -0.24 379.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0408 0.0497 0.05 0.08 0.08 0.07 -45.57%
Adjusted Per Share Value based on latest NOSH - 256,545
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
RPS 6.38 7.00 6.53 5.96 5.73 5.86 6.76 -5.62%
EPS -2.08 -1.71 -1.19 -0.88 -4.47 -3.99 -0.08 2500.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.074 0.0786 0.0172 0.028 0.0262 0.0239 187.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 -
Price 0.05 0.05 0.07 0.09 0.05 0.14 0.09 -
P/RPS 1.42 1.30 1.69 0.52 0.31 0.78 0.45 215.55%
P/EPS -4.35 -5.29 -9.28 -3.51 -0.39 -1.15 -37.33 -88.34%
EY -23.01 -18.90 -10.77 -28.51 -255.69 -87.13 -2.68 758.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.23 1.41 1.80 0.63 1.75 1.29 1.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 30/06/09 30/09/09 31/12/09 CAGR
Date 22/02/11 24/11/10 25/08/10 25/05/10 26/08/09 19/11/09 25/02/10 -
Price 0.08 0.05 0.06 0.06 0.08 0.09 0.12 -
P/RPS 2.26 1.30 1.45 0.35 0.49 0.50 0.60 276.66%
P/EPS -6.95 -5.29 -7.96 -2.34 -0.63 -0.74 -49.77 -86.03%
EY -14.38 -18.90 -12.57 -42.77 -159.80 -135.53 -2.01 615.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.23 1.21 1.20 1.00 1.13 1.71 22.80%

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