[DFCITY] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -18.23%
YoY- -57.68%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,482 11,493 10,325 9,192 8,709 9,746 9,438 -6.87%
PBT 538 685 356 267 243 -442 458 11.34%
Tax -180 -132 -141 -167 -139 161 -142 17.14%
NP 358 553 215 100 104 -281 316 8.68%
-
NP to SH 392 569 251 157 192 -272 315 15.71%
-
Tax Rate 33.46% 19.27% 39.61% 62.55% 57.20% - 31.00% -
Total Cost 8,124 10,940 10,110 9,092 8,605 10,027 9,122 -7.44%
-
Net Worth 51,848 51,546 51,503 49,682 50,479 50,478 57,548 -6.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,848 51,546 51,503 49,682 50,479 50,478 57,548 -6.72%
NOSH 79,999 80,140 80,967 78,499 80,000 80,303 80,769 -0.63%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.22% 4.81% 2.08% 1.09% 1.19% -2.88% 3.35% -
ROE 0.76% 1.10% 0.49% 0.32% 0.38% -0.54% 0.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.60 14.34 12.75 11.71 10.89 12.14 11.69 -6.32%
EPS 0.49 0.71 0.31 0.20 0.24 -0.34 0.39 16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.6432 0.6361 0.6329 0.631 0.6286 0.7125 -6.12%
Adjusted Per Share Value based on latest NOSH - 78,499
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.03 10.88 9.78 8.71 8.25 9.23 8.94 -6.91%
EPS 0.37 0.54 0.24 0.15 0.18 -0.26 0.30 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.491 0.4882 0.4878 0.4705 0.4781 0.4781 0.545 -6.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.465 0.34 0.29 0.29 0.28 0.33 0.31 -
P/RPS 4.39 2.37 2.27 2.48 2.57 2.72 2.65 40.04%
P/EPS 94.90 47.89 93.55 145.00 116.67 -97.43 79.49 12.55%
EY 1.05 2.09 1.07 0.69 0.86 -1.03 1.26 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.46 0.46 0.44 0.52 0.44 38.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 28/02/13 26/11/12 -
Price 0.46 0.435 0.29 0.315 0.30 0.29 0.31 -
P/RPS 4.34 3.03 2.27 2.69 2.76 2.39 2.65 38.98%
P/EPS 93.88 61.27 93.55 157.50 125.00 -85.62 79.49 11.74%
EY 1.07 1.63 1.07 0.63 0.80 -1.17 1.26 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.46 0.50 0.48 0.46 0.44 37.61%

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