[DFCITY] QoQ Cumulative 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- 53.27%
YoY- -51.34%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,543 6,172 30,950 23,269 15,439 8,168 37,207 -51.65%
PBT -1,462 -434 670 773 501 393 1,142 -
Tax 132 49 -543 -292 -188 -172 -288 -
NP -1,330 -385 127 481 313 221 854 -
-
NP to SH -1,328 -383 136 492 321 226 867 -
-
Tax Rate - - 81.04% 37.77% 37.52% 43.77% 25.22% -
Total Cost 13,873 6,557 30,823 22,788 15,126 7,947 36,353 -47.48%
-
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 -2.20% -0.63% 0.24% 0.85% 0.56% 0.39% 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 14.56 7.02 38.71 29.10 19.31 10.21 46.53 -54.00%
EPS -1.54 -0.44 0.17 0.62 0.40 0.28 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 11.88 5.85 29.31 22.04 14.62 7.74 35.24 -51.65%
EPS -1.26 -0.36 0.13 0.47 0.30 0.21 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 3.78 9.26 1.23 1.48 2.30 3.82 1.01 141.63%
P/EPS -35.68 -149.27 279.28 69.88 110.85 137.99 43.35 -
EY -2.80 -0.67 0.36 1.43 0.90 0.72 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 4.88 10.12 1.42 1.49 2.62 3.87 0.87 216.69%
P/EPS -46.05 -163.05 323.37 70.70 125.80 139.75 37.35 -
EY -2.17 -0.61 0.31 1.41 0.79 0.72 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