[DFCITY] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 106.05%
YoY- -13.48%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 37,207 37,898 39,864 37,024 56,684 39,417 38,138 -1.62%
PBT 1,142 1,737 2,242 2,356 1,649 1,370 1,462 -15.14%
Tax -288 -402 -536 -604 -800 -409 -284 0.93%
NP 854 1,334 1,706 1,752 849 961 1,178 -19.25%
-
NP to SH 867 1,348 1,724 1,772 860 968 1,178 -18.43%
-
Tax Rate 25.22% 23.14% 23.91% 25.64% 48.51% 29.85% 19.43% -
Total Cost 36,353 36,564 38,158 35,272 55,835 38,456 36,960 -1.09%
-
Net Worth 54,973 55,117 54,965 54,554 54,120 53,835 53,575 1.72%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 54,973 55,117 54,965 54,554 54,120 53,835 53,575 1.72%
NOSH 80,000 80,000 80,000 80,000 80,000 79,780 79,594 0.33%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.30% 3.52% 4.28% 4.73% 1.50% 2.44% 3.09% -
ROE 1.58% 2.45% 3.14% 3.25% 1.59% 1.80% 2.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.53 47.40 49.85 46.30 70.86 49.41 47.92 -1.93%
EPS 1.08 1.68 2.16 2.20 1.08 1.21 1.48 -18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6875 0.6893 0.6874 0.6822 0.6765 0.6748 0.6731 1.41%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.24 35.89 37.75 35.06 53.68 37.33 36.12 -1.62%
EPS 0.82 1.28 1.63 1.68 0.81 0.92 1.12 -18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5206 0.522 0.5206 0.5167 0.5126 0.5099 0.5074 1.72%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.47 0.32 0.32 0.37 0.29 0.28 0.325 -
P/RPS 1.01 0.68 0.64 0.80 0.41 0.57 0.68 30.08%
P/EPS 43.35 18.98 14.84 16.70 26.98 23.08 21.96 57.16%
EY 2.31 5.27 6.74 5.99 3.71 4.33 4.55 -36.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.47 0.54 0.43 0.41 0.48 26.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 -
Price 0.405 0.615 0.34 0.35 0.36 0.305 0.32 -
P/RPS 0.87 1.30 0.68 0.76 0.51 0.62 0.67 18.96%
P/EPS 37.35 36.48 15.77 15.80 33.49 25.14 21.62 43.83%
EY 2.68 2.74 6.34 6.33 2.99 3.98 4.63 -30.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.49 0.51 0.53 0.45 0.48 14.70%

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