[DFX] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 310.05%
YoY- 112.65%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
Revenue 71,493 101,872 76,287 76,068 63,742 42,164 39,358 7.49%
PBT -618 7,262 3,155 3,176 -4,735 -31,595 7,165 -
Tax 2,019 -2,063 -1,549 -2,304 -2,329 -626 -1,759 -
NP 1,401 5,199 1,606 872 -7,064 -32,221 5,406 -15.09%
-
NP to SH 1,403 5,142 1,603 899 -7,109 -32,355 5,406 -15.07%
-
Tax Rate - 28.41% 49.10% 72.54% - - 24.55% -
Total Cost 70,092 96,673 74,681 75,196 70,806 74,385 33,952 9.17%
-
Net Worth 43,116 43,116 37,828 3,674,426 35,930 20,470 51,074 -2.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
Net Worth 43,116 43,116 37,828 3,674,426 35,930 20,470 51,074 -2.03%
NOSH 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 255,879 255,373 22.41%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
NP Margin 1.96% 5.10% 2.11% 1.15% -11.08% -76.42% 13.74% -
ROE 3.25% 11.93% 4.24% 0.02% -19.79% -158.06% 10.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
RPS 5.27 7.51 5.63 5.61 4.70 16.48 15.41 -12.18%
EPS 0.10 0.38 0.12 0.07 -0.52 -12.64 2.12 -30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0318 0.0279 2.71 0.0265 0.08 0.20 -19.96%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
RPS 9.59 13.66 10.23 10.20 8.55 5.65 5.28 7.49%
EPS 0.19 0.69 0.21 0.12 -0.95 -4.34 0.72 -14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0578 0.0507 4.9273 0.0482 0.0275 0.0685 -2.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/12/08 31/12/07 -
Price 0.055 0.11 0.06 0.05 0.08 0.06 0.13 -
P/RPS 1.04 1.46 1.07 0.89 1.70 0.36 0.84 2.62%
P/EPS 53.15 29.01 50.75 75.41 -15.26 -0.47 6.14 29.88%
EY 1.88 3.45 1.97 1.33 -6.55 -210.74 16.28 -23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 3.46 2.15 0.02 3.02 0.75 0.65 12.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/08 31/12/07 CAGR
Date 31/05/16 29/05/15 30/05/14 20/05/13 24/05/12 25/02/09 25/02/08 -
Price 0.05 0.095 0.06 0.06 0.06 0.05 0.14 -
P/RPS 0.95 1.26 1.07 1.07 1.28 0.30 0.91 0.52%
P/EPS 48.32 25.05 50.75 90.49 -11.44 -0.40 6.61 27.24%
EY 2.07 3.99 1.97 1.11 -8.74 -252.89 15.12 -21.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.99 2.15 0.02 2.26 0.63 0.70 10.27%

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