[DFCITY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 59.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,017 22,078 10,675 43,022 28,121 16,530 7,512 157.15%
PBT 1,719 1,134 613 3,383 2,078 1,261 576 107.14%
Tax -454 -299 -172 -977 -557 -346 -167 94.66%
NP 1,265 835 441 2,406 1,521 915 409 112.13%
-
NP to SH 1,281 831 438 2,414 1,515 912 408 114.26%
-
Tax Rate 26.41% 26.37% 28.06% 28.88% 26.80% 27.44% 28.99% -
Total Cost 29,752 21,243 10,234 40,616 26,600 15,615 7,103 159.61%
-
Net Worth 49,446 49,700 49,143 44,285 43,346 42,813 42,224 11.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 718 - - - -
Div Payout % - - - 29.76% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,446 49,700 49,143 44,285 43,346 42,813 42,224 11.08%
NOSH 80,062 79,903 79,636 71,845 71,800 71,811 71,578 7.74%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.08% 3.78% 4.13% 5.59% 5.41% 5.54% 5.44% -
ROE 2.59% 1.67% 0.89% 5.45% 3.50% 2.13% 0.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.74 27.63 13.40 59.88 39.17 23.02 10.49 138.73%
EPS 1.60 1.04 0.55 3.36 2.11 1.27 0.57 98.86%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.6176 0.622 0.6171 0.6164 0.6037 0.5962 0.5899 3.10%
Adjusted Per Share Value based on latest NOSH - 71,920
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.38 20.91 10.11 40.75 26.63 15.66 7.11 157.28%
EPS 1.21 0.79 0.41 2.29 1.43 0.86 0.39 112.57%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.4683 0.4707 0.4654 0.4194 0.4105 0.4055 0.3999 11.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.26 0.35 0.405 0.44 0.43 0.49 0.52 -
P/RPS 0.67 1.27 3.02 0.73 1.10 2.13 4.95 -73.60%
P/EPS 16.25 33.65 73.64 13.10 20.38 38.58 91.23 -68.30%
EY 6.15 2.97 1.36 7.64 4.91 2.59 1.10 214.67%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.66 0.71 0.71 0.82 0.88 -38.90%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 25/02/11 29/11/10 23/08/10 21/05/10 -
Price 0.27 0.31 0.35 0.40 0.40 0.53 0.46 -
P/RPS 0.70 1.12 2.61 0.67 1.02 2.30 4.38 -70.51%
P/EPS 16.88 29.81 63.64 11.90 18.96 41.73 80.70 -64.72%
EY 5.93 3.35 1.57 8.40 5.27 2.40 1.24 183.57%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.57 0.65 0.66 0.89 0.78 -31.70%

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