[DFCITY] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 111.15%
YoY- 116.88%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 16,972 12,281 10,015 5,528 15,941 10,416 5,983 100.00%
PBT -1,008 -687 -563 166 -1,131 -1,157 -1,127 -7.15%
Tax -272 -152 -226 -43 -178 10 137 -
NP -1,280 -839 -789 123 -1,309 -1,147 -990 18.62%
-
NP to SH -921 -662 -667 119 -1,067 -944 -998 -5.19%
-
Tax Rate - - - 25.90% - - - -
Total Cost 18,252 13,120 10,804 5,405 17,250 11,563 6,973 89.59%
-
Net Worth 57,566 53,706 53,697 54,480 54,383 54,506 54,454 3.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 57,566 53,706 53,697 54,480 54,383 54,506 54,454 3.76%
NOSH 105,587 87,996 87,996 87,996 87,996 87,996 87,996 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -7.54% -6.83% -7.88% 2.23% -8.21% -11.01% -16.55% -
ROE -1.60% -1.23% -1.24% 0.22% -1.96% -1.73% -1.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.07 13.96 11.39 6.28 18.12 11.84 6.80 77.14%
EPS -0.87 -0.75 -0.76 0.14 -1.21 -1.07 -1.13 -15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5452 0.6106 0.6105 0.6194 0.6183 0.6197 0.6191 -8.10%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.07 11.63 9.49 5.24 15.10 9.86 5.67 99.89%
EPS -0.87 -0.63 -0.63 0.11 -1.01 -0.89 -0.95 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5452 0.5086 0.5086 0.516 0.5151 0.5162 0.5157 3.76%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.44 0.515 0.46 0.53 0.50 0.49 0.42 -
P/RPS 2.74 3.69 4.04 8.43 2.76 4.14 6.17 -41.70%
P/EPS -50.44 -68.43 -60.66 391.74 -41.22 -45.66 -37.02 22.83%
EY -1.98 -1.46 -1.65 0.26 -2.43 -2.19 -2.70 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.75 0.86 0.81 0.79 0.68 12.33%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 22/11/21 23/08/21 31/05/21 24/02/21 23/11/20 24/08/20 -
Price 0.425 0.48 0.51 0.00 0.465 0.50 0.50 -
P/RPS 2.64 3.44 4.48 0.00 2.57 4.22 7.35 -49.37%
P/EPS -48.72 -63.78 -67.25 0.00 -38.33 -46.59 -44.07 6.89%
EY -2.05 -1.57 -1.49 0.00 -2.61 -2.15 -2.27 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.84 0.00 0.75 0.81 0.81 -2.47%

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