[DFCITY] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -1226.47%
YoY- -269.47%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,112 26,797 25,086 24,688 30,950 31,025 30,878 -15.16%
PBT -6,103 -1,964 -2,924 -1,736 670 1,030 1,002 -
Tax -73 -174 264 196 -543 -389 -376 -66.37%
NP -6,176 -2,138 -2,660 -1,540 127 641 626 -
-
NP to SH -5,788 -2,142 -2,656 -1,532 136 656 642 -
-
Tax Rate - - - - 81.04% 37.77% 37.52% -
Total Cost 30,288 28,935 27,746 26,228 30,823 30,384 30,252 0.07%
-
Net Worth 54,594 59,952 60,237 61,182 57,396 57,747 57,579 -3.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 54,594 59,952 60,237 61,182 57,396 57,747 57,579 -3.47%
NOSH 87,996 87,996 87,996 87,996 80,000 80,000 80,000 6.53%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -25.61% -7.98% -10.60% -6.24% 0.41% 2.07% 2.03% -
ROE -10.60% -3.57% -4.41% -2.50% 0.24% 1.14% 1.11% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.99 31.11 29.12 28.07 38.71 38.80 38.62 -19.26%
EPS -6.72 -2.49 -3.08 -1.76 0.17 0.83 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6338 0.696 0.6993 0.6956 0.7178 0.7222 0.7201 -8.13%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.84 25.38 23.76 23.38 29.31 29.38 29.24 -15.14%
EPS -5.48 -2.03 -2.52 -1.45 0.13 0.62 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5171 0.5678 0.5705 0.5795 0.5436 0.5469 0.5453 -3.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.70 0.52 0.55 0.65 0.475 0.43 0.445 -
P/RPS 2.50 1.67 1.89 2.32 1.23 1.11 1.15 67.57%
P/EPS -10.42 -20.90 -17.84 -37.32 279.28 52.41 55.42 -
EY -9.60 -4.78 -5.61 -2.68 0.36 1.91 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.75 0.79 0.93 0.66 0.60 0.62 46.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 -
Price 0.515 0.72 0.71 0.71 0.55 0.435 0.505 -
P/RPS 1.84 2.31 2.44 2.53 1.42 1.12 1.31 25.34%
P/EPS -7.66 -28.95 -23.03 -40.76 323.37 53.02 62.90 -
EY -13.05 -3.45 -4.34 -2.45 0.31 1.89 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 1.02 1.02 0.77 0.60 0.70 10.19%

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