[DFCITY] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.06%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 32,714 36,119 37,207 54,078 56,080 56,827 56,684 -30.75%
PBT 521 945 1,141 1,924 2,039 1,684 1,649 -53.70%
Tax -208 -309 -288 -795 -926 -910 -799 -59.33%
NP 313 636 853 1,129 1,113 774 850 -48.71%
-
NP to SH 325 649 866 1,145 1,133 792 861 -47.86%
-
Tax Rate 39.92% 32.70% 25.24% 41.32% 45.41% 54.04% 48.45% -
Total Cost 32,401 35,483 36,354 52,949 54,967 56,053 55,834 -30.49%
-
Net Worth 57,579 57,483 54,973 55,117 54,965 54,554 54,120 4.22%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 57,579 57,483 54,973 55,117 54,965 54,554 54,120 4.22%
NOSH 80,000 80,000 80,000 80,000 80,000 79,968 80,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.96% 1.76% 2.29% 2.09% 1.98% 1.36% 1.50% -
ROE 0.56% 1.13% 1.58% 2.08% 2.06% 1.45% 1.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 40.91 45.17 46.53 67.63 70.13 71.06 70.86 -30.73%
EPS 0.41 0.81 1.08 1.43 1.42 0.99 1.08 -47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7201 0.7189 0.6875 0.6893 0.6874 0.6822 0.6765 4.26%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.98 34.21 35.24 51.22 53.11 53.82 53.68 -30.75%
EPS 0.31 0.61 0.82 1.08 1.07 0.75 0.82 -47.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5453 0.5444 0.5206 0.522 0.5206 0.5167 0.5126 4.22%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.445 0.39 0.47 0.32 0.32 0.37 0.29 -
P/RPS 1.09 0.86 1.01 0.47 0.46 0.52 0.41 92.25%
P/EPS 109.49 48.05 43.40 22.35 22.58 37.36 26.95 155.26%
EY 0.91 2.08 2.30 4.47 4.43 2.68 3.71 -60.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.68 0.46 0.47 0.54 0.43 27.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.505 0.395 0.405 0.615 0.34 0.35 0.36 -
P/RPS 1.23 0.87 0.87 0.91 0.48 0.49 0.51 80.13%
P/EPS 124.25 48.67 37.40 42.95 24.00 35.34 33.45 140.42%
EY 0.80 2.05 2.67 2.33 4.17 2.83 2.99 -58.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 0.59 0.89 0.49 0.51 0.53 20.43%

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