[DFCITY] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -38.49%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,513 11,512 13,221 9,737 8,514 8,482 11,493 -18.17%
PBT 258 847 343 328 458 538 685 -47.93%
Tax -107 -288 -320 -164 -172 -180 -132 -13.09%
NP 151 559 23 164 286 358 553 -58.01%
-
NP to SH 155 593 26 171 278 392 569 -58.07%
-
Tax Rate 41.47% 34.00% 93.29% 50.00% 37.55% 33.46% 19.27% -
Total Cost 8,362 10,953 13,198 9,573 8,228 8,124 10,940 -16.44%
-
Net Worth 54,119 53,001 48,582 53,229 51,747 51,848 51,546 3.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 54,119 53,001 48,582 53,229 51,747 51,848 51,546 3.30%
NOSH 81,578 80,135 74,285 81,428 79,428 79,999 80,140 1.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.77% 4.86% 0.17% 1.68% 3.36% 4.22% 4.81% -
ROE 0.29% 1.12% 0.05% 0.32% 0.54% 0.76% 1.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 14.37 17.80 11.96 10.72 10.60 14.34 -19.11%
EPS 0.19 0.74 0.03 0.21 0.35 0.49 0.71 -58.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6634 0.6614 0.654 0.6537 0.6515 0.6481 0.6432 2.08%
Adjusted Per Share Value based on latest NOSH - 81,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.06 10.90 12.52 9.22 8.06 8.03 10.88 -18.17%
EPS 0.15 0.56 0.02 0.16 0.26 0.37 0.54 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5126 0.502 0.4601 0.5041 0.4901 0.491 0.4882 3.31%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.34 0.39 0.355 0.41 0.435 0.465 0.34 -
P/RPS 3.26 2.71 1.99 3.43 4.06 4.39 2.37 23.75%
P/EPS 178.95 52.70 1,014.29 195.24 124.29 94.90 47.89 141.38%
EY 0.56 1.90 0.10 0.51 0.80 1.05 2.09 -58.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.54 0.63 0.67 0.72 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.35 0.32 0.40 0.39 0.42 0.46 0.435 -
P/RPS 3.35 2.23 2.25 3.26 3.92 4.34 3.03 6.94%
P/EPS 184.21 43.24 1,142.86 185.71 120.00 93.88 61.27 108.73%
EY 0.54 2.31 0.09 0.54 0.83 1.07 1.63 -52.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.61 0.60 0.64 0.71 0.68 -15.34%

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