[DFCITY] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 94.58%
YoY- 46.35%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 8,168 37,207 28,424 19,932 9,256 56,684 29,563 -57.61%
PBT 393 1,142 1,303 1,121 589 1,649 1,028 -47.35%
Tax -172 -288 -302 -268 -151 -800 -307 -32.06%
NP 221 854 1,001 853 438 849 721 -54.57%
-
NP to SH 226 867 1,011 862 443 860 726 -54.10%
-
Tax Rate 43.77% 25.22% 23.18% 23.91% 25.64% 48.51% 29.86% -
Total Cost 7,947 36,353 27,423 19,079 8,818 55,835 28,842 -57.68%
-
Net Worth 57,483 54,973 55,117 54,965 54,554 54,120 53,835 4.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 57,483 54,973 55,117 54,965 54,554 54,120 53,835 4.47%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,780 0.18%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.71% 2.30% 3.52% 4.28% 4.73% 1.50% 2.44% -
ROE 0.39% 1.58% 1.83% 1.57% 0.81% 1.59% 1.35% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.21 46.53 35.55 24.93 11.57 70.86 37.06 -57.69%
EPS 0.28 1.08 1.26 1.08 0.55 1.08 0.91 -54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7189 0.6875 0.6893 0.6874 0.6822 0.6765 0.6748 4.31%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.74 35.24 26.92 18.88 8.77 53.68 28.00 -57.59%
EPS 0.21 0.82 0.96 0.82 0.42 0.81 0.69 -54.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5444 0.5206 0.522 0.5206 0.5167 0.5126 0.5099 4.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.39 0.47 0.32 0.32 0.37 0.29 0.28 -
P/RPS 3.82 1.01 0.90 1.28 3.20 0.41 0.76 193.71%
P/EPS 137.99 43.35 25.31 29.68 66.79 26.98 30.77 172.19%
EY 0.72 2.31 3.95 3.37 1.50 3.71 3.25 -63.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.46 0.47 0.54 0.43 0.41 20.17%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 -
Price 0.395 0.405 0.615 0.34 0.35 0.36 0.305 -
P/RPS 3.87 0.87 1.73 1.36 3.02 0.51 0.82 181.62%
P/EPS 139.75 37.35 48.64 31.54 63.18 33.49 33.52 159.26%
EY 0.72 2.68 2.06 3.17 1.58 2.99 2.98 -61.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.89 0.49 0.51 0.53 0.45 14.32%

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