[DFCITY] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 94.83%
YoY- 60.36%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 26,733 16,996 8,482 39,719 28,226 17,901 8,709 111.06%
PBT 1,324 996 538 1,551 866 510 243 209.31%
Tax -516 -352 -180 -579 -447 -306 -139 139.55%
NP 808 644 358 972 419 204 104 291.78%
-
NP to SH 841 670 392 1,169 600 349 192 167.46%
-
Tax Rate 38.97% 35.34% 33.46% 37.33% 51.62% 60.00% 57.20% -
Total Cost 25,925 16,352 8,124 38,747 27,807 17,697 8,605 108.45%
-
Net Worth 52,358 51,964 51,848 51,500 50,887 50,200 50,479 2.46%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 52,358 51,964 51,848 51,500 50,887 50,200 50,479 2.46%
NOSH 80,095 79,761 79,999 80,068 80,000 79,318 80,000 0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.02% 3.79% 4.22% 2.45% 1.48% 1.14% 1.19% -
ROE 1.61% 1.29% 0.76% 2.27% 1.18% 0.70% 0.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.38 21.31 10.60 49.61 35.28 22.57 10.89 110.86%
EPS 1.05 0.84 0.49 1.46 0.75 0.44 0.24 167.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.6515 0.6481 0.6432 0.6361 0.6329 0.631 2.38%
Adjusted Per Share Value based on latest NOSH - 80,140
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.32 16.10 8.03 37.62 26.73 16.95 8.25 111.04%
EPS 0.80 0.63 0.37 1.11 0.57 0.33 0.18 170.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4959 0.4921 0.491 0.4877 0.482 0.4754 0.4781 2.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.435 0.465 0.34 0.29 0.29 0.28 -
P/RPS 1.23 2.04 4.39 0.69 0.82 1.28 2.57 -38.78%
P/EPS 39.05 51.79 94.90 23.29 38.67 65.91 116.67 -51.76%
EY 2.56 1.93 1.05 4.29 2.59 1.52 0.86 106.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.72 0.53 0.46 0.46 0.44 27.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 -
Price 0.39 0.42 0.46 0.435 0.29 0.315 0.30 -
P/RPS 1.17 1.97 4.34 0.88 0.82 1.40 2.76 -43.53%
P/EPS 37.14 50.00 93.88 29.79 38.67 71.59 125.00 -55.44%
EY 2.69 2.00 1.07 3.36 2.59 1.40 0.80 124.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.71 0.68 0.46 0.50 0.48 16.02%

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