[DFCITY] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -34.37%
YoY- 227.14%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 11,516 18,486 18,778 19,082 15,792 16,972 16,374 -20.93%
PBT -1,708 755 1,686 1,886 3,832 -1,008 -916 51.55%
Tax -40 -362 -472 -510 -1,572 -272 -202 -66.06%
NP -1,748 393 1,214 1,376 2,260 -1,280 -1,118 34.74%
-
NP to SH -1,408 724 1,562 1,696 2,584 -921 -882 36.63%
-
Tax Rate - 47.95% 28.00% 27.04% 41.02% - - -
Total Cost 13,264 18,093 17,564 17,706 13,532 18,252 17,493 -16.86%
-
Net Worth 61,027 58,748 58,737 5,838 5,820,972 57,566 53,706 8.90%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 61,027 58,748 58,737 5,838 5,820,972 57,566 53,706 8.90%
NOSH 105,587 105,587 105,587 105,587 105,587 105,587 87,996 12.93%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -15.18% 2.13% 6.47% 7.21% 14.31% -7.54% -6.83% -
ROE -2.31% 1.23% 2.66% 29.05% 0.04% -1.60% -1.64% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.91 17.51 17.79 180.91 14.96 16.07 18.62 -30.00%
EPS -1.32 0.69 1.48 1.60 2.44 -0.87 -1.00 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5782 0.5564 0.5565 0.5535 55.15 0.5452 0.6106 -3.57%
Adjusted Per Share Value based on latest NOSH - 105,587
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.91 17.51 17.78 18.07 14.96 16.07 15.51 -20.92%
EPS -1.33 0.69 1.48 1.61 2.45 -0.87 -0.84 35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.578 0.5564 0.5563 0.0553 55.1294 0.5452 0.5086 8.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.355 0.385 0.42 0.43 0.42 0.44 0.515 -
P/RPS 3.25 2.20 2.36 0.24 2.81 2.74 2.77 11.25%
P/EPS -26.61 56.15 28.37 2.67 17.16 -50.44 -51.32 -35.48%
EY -3.76 1.78 3.53 37.39 5.83 -1.98 -1.95 54.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.75 0.78 0.01 0.81 0.84 -19.22%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 28/02/23 23/11/22 22/08/22 31/05/22 22/02/22 22/11/21 -
Price 0.395 0.35 0.435 0.44 0.405 0.425 0.48 -
P/RPS 3.62 2.00 2.44 0.24 2.71 2.64 2.58 25.35%
P/EPS -29.61 51.04 29.38 2.74 16.54 -48.72 -47.83 -27.38%
EY -3.38 1.96 3.40 36.54 6.04 -2.05 -2.09 37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.78 0.79 0.01 0.78 0.79 -9.52%

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