[DFCITY] QoQ 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- 126.69%
YoY- 309.19%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,737 8,514 8,482 11,493 10,325 9,192 8,709 7.71%
PBT 328 458 538 685 356 267 243 22.11%
Tax -164 -172 -180 -132 -141 -167 -139 11.64%
NP 164 286 358 553 215 100 104 35.44%
-
NP to SH 171 278 392 569 251 157 192 -7.42%
-
Tax Rate 50.00% 37.55% 33.46% 19.27% 39.61% 62.55% 57.20% -
Total Cost 9,573 8,228 8,124 10,940 10,110 9,092 8,605 7.35%
-
Net Worth 53,229 51,747 51,848 51,546 51,503 49,682 50,479 3.59%
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 53,229 51,747 51,848 51,546 51,503 49,682 50,479 3.59%
NOSH 81,428 79,428 79,999 80,140 80,967 78,499 80,000 1.18%
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 1.68% 3.36% 4.22% 4.81% 2.08% 1.09% 1.19% -
ROE 0.32% 0.54% 0.76% 1.10% 0.49% 0.32% 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 11.96 10.72 10.60 14.34 12.75 11.71 10.89 6.44%
EPS 0.21 0.35 0.49 0.71 0.31 0.20 0.24 -8.50%
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 9.22 8.06 8.03 10.88 9.78 8.71 8.25 7.68%
EPS 0.16 0.26 0.37 0.54 0.24 0.15 0.18 -7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5041 0.4901 0.491 0.4882 0.4878 0.4705 0.4781 3.59%
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 3.43 4.06 4.39 2.37 2.27 2.48 2.57 21.19%
P/EPS 195.24 124.29 94.90 47.89 93.55 145.00 116.67 40.90%
EY 0.51 0.80 1.05 2.09 1.07 0.69 0.86 -29.39%
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 3.26 3.92 4.34 3.03 2.27 2.69 2.76 11.72%
P/EPS 185.71 120.00 93.88 61.27 93.55 157.50 125.00 30.17%
EY 0.54 0.83 1.07 1.63 1.07 0.63 0.80 -23.03%
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