[DFCITY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 73.77%
YoY- -7.79%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 24,972 15,534 7,531 40,301 31,017 22,078 10,675 75.94%
PBT 1,482 1,024 428 3,120 1,719 1,134 613 79.84%
Tax -477 -335 -113 -890 -454 -299 -172 97.02%
NP 1,005 689 315 2,230 1,265 835 441 72.91%
-
NP to SH 1,001 686 315 2,226 1,281 831 438 73.24%
-
Tax Rate 32.19% 32.71% 26.40% 28.53% 26.41% 26.37% 28.06% -
Total Cost 23,967 14,845 7,216 38,071 29,752 21,243 10,234 76.07%
-
Net Worth 57,056 57,312 51,159 50,306 49,446 49,700 49,143 10.43%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 799 - - - -
Div Payout % - - - 35.91% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 57,056 57,312 51,159 50,306 49,446 49,700 49,143 10.43%
NOSH 80,080 79,767 80,769 79,928 80,062 79,903 79,636 0.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.02% 4.44% 4.18% 5.53% 4.08% 3.78% 4.13% -
ROE 1.75% 1.20% 0.62% 4.42% 2.59% 1.67% 0.89% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.18 19.47 9.32 50.42 38.74 27.63 13.40 75.32%
EPS 1.25 0.86 0.39 2.78 1.60 1.04 0.55 72.60%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.7125 0.7185 0.6334 0.6294 0.6176 0.622 0.6171 10.02%
Adjusted Per Share Value based on latest NOSH - 79,745
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.65 14.71 7.13 38.17 29.38 20.91 10.11 75.94%
EPS 0.95 0.65 0.30 2.11 1.21 0.79 0.41 74.83%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.5404 0.5428 0.4845 0.4764 0.4683 0.4707 0.4654 10.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.29 0.35 0.26 0.26 0.35 0.405 -
P/RPS 0.99 1.49 3.75 0.52 0.67 1.27 3.02 -52.36%
P/EPS 24.80 33.72 89.74 9.34 16.25 33.65 73.64 -51.49%
EY 4.03 2.97 1.11 10.71 6.15 2.97 1.36 105.89%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.55 0.41 0.42 0.56 0.66 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 23/05/11 -
Price 0.31 0.28 0.29 0.32 0.27 0.31 0.35 -
P/RPS 0.99 1.44 3.11 0.63 0.70 1.12 2.61 -47.50%
P/EPS 24.80 32.56 74.36 11.49 16.88 29.81 63.64 -46.55%
EY 4.03 3.07 1.34 8.70 5.93 3.35 1.57 87.15%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.46 0.51 0.44 0.50 0.57 -15.81%

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