[DFCITY] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 33.83%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 19,082 15,792 16,972 16,374 20,030 22,112 15,941 12.77%
PBT 1,886 3,832 -1,008 -916 -1,126 664 -1,131 -
Tax -510 -1,572 -272 -202 -452 -172 -178 102.11%
NP 1,376 2,260 -1,280 -1,118 -1,578 492 -1,309 -
-
NP to SH 1,696 2,584 -921 -882 -1,334 476 -1,067 -
-
Tax Rate 27.04% 41.02% - - - 25.90% - -
Total Cost 17,706 13,532 18,252 17,493 21,608 21,620 17,250 1.75%
-
Net Worth 5,838 5,820,972 57,566 53,706 53,697 54,480 54,383 -77.50%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,838 5,820,972 57,566 53,706 53,697 54,480 54,383 -77.50%
NOSH 105,587 105,587 105,587 87,996 87,996 87,996 87,996 12.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.21% 14.31% -7.54% -6.83% -7.88% 2.23% -8.21% -
ROE 29.05% 0.04% -1.60% -1.64% -2.48% 0.87% -1.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 180.91 14.96 16.07 18.62 22.77 25.14 18.12 365.62%
EPS 1.60 2.44 -0.87 -1.00 -1.52 0.56 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 55.15 0.5452 0.6106 0.6105 0.6194 0.6183 -7.13%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.07 14.96 16.07 15.51 18.97 20.94 15.10 12.75%
EPS 1.61 2.45 -0.87 -0.84 -1.26 0.45 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 55.1294 0.5452 0.5086 0.5086 0.516 0.5151 -77.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.42 0.44 0.515 0.46 0.53 0.50 -
P/RPS 0.24 2.81 2.74 2.77 2.02 2.11 2.76 -80.45%
P/EPS 2.67 17.16 -50.44 -51.32 -30.33 97.94 -41.22 -
EY 37.39 5.83 -1.98 -1.95 -3.30 1.02 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.01 0.81 0.84 0.75 0.86 0.81 -2.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 31/05/22 22/02/22 22/11/21 23/08/21 31/05/21 24/02/21 -
Price 0.44 0.405 0.425 0.48 0.51 0.00 0.465 -
P/RPS 0.24 2.71 2.64 2.58 2.24 0.00 2.57 -79.50%
P/EPS 2.74 16.54 -48.72 -47.83 -33.63 0.00 -38.33 -
EY 36.54 6.04 -2.05 -2.09 -2.97 0.00 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.01 0.78 0.79 0.84 0.00 0.75 3.53%

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