[DFCITY] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.18%
YoY- -51.34%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 25,086 24,688 30,950 31,025 30,878 32,672 37,207 -23.16%
PBT -2,924 -1,736 670 1,030 1,002 1,572 1,142 -
Tax 264 196 -543 -389 -376 -688 -288 -
NP -2,660 -1,540 127 641 626 884 854 -
-
NP to SH -2,656 -1,532 136 656 642 904 867 -
-
Tax Rate - - 81.04% 37.77% 37.52% 43.77% 25.22% -
Total Cost 27,746 26,228 30,823 30,384 30,252 31,788 36,353 -16.52%
-
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
NOSH 87,996 87,996 80,000 80,000 80,000 80,000 80,000 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -10.60% -6.24% 0.41% 2.07% 2.03% 2.71% 2.30% -
ROE -4.41% -2.50% 0.24% 1.14% 1.11% 1.57% 1.58% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.12 28.07 38.71 38.80 38.62 40.86 46.53 -26.89%
EPS -3.08 -1.76 0.17 0.83 0.80 1.12 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.6956 0.7178 0.7222 0.7201 0.7189 0.6875 1.14%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.76 23.38 29.31 29.38 29.24 30.94 35.24 -23.16%
EPS -2.52 -1.45 0.13 0.62 0.61 0.86 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5705 0.5795 0.5436 0.5469 0.5453 0.5444 0.5206 6.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.55 0.65 0.475 0.43 0.445 0.39 0.47 -
P/RPS 1.89 2.32 1.23 1.11 1.15 0.95 1.01 52.02%
P/EPS -17.84 -37.32 279.28 52.41 55.42 34.50 43.35 -
EY -5.61 -2.68 0.36 1.91 1.80 2.90 2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.66 0.60 0.62 0.54 0.68 10.54%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.71 0.71 0.55 0.435 0.505 0.395 0.405 -
P/RPS 2.44 2.53 1.42 1.12 1.31 0.97 0.87 99.25%
P/EPS -23.03 -40.76 323.37 53.02 62.90 34.94 37.35 -
EY -4.34 -2.45 0.31 1.89 1.59 2.86 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 0.77 0.60 0.70 0.55 0.59 44.18%

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