[DFCITY] YoY Annualized 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- -9.11%
YoY- -49.13%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 38,138 40,050 33,992 35,802 31,068 44,156 33,060 2.40%
PBT 1,462 2,210 1,992 1,020 2,048 2,268 2,522 -8.67%
Tax -284 -790 -704 -612 -670 -598 -692 -13.78%
NP 1,178 1,420 1,288 408 1,378 1,670 1,830 -7.07%
-
NP to SH 1,178 1,496 1,340 698 1,372 1,662 1,824 -7.02%
-
Tax Rate 19.43% 35.75% 35.34% 60.00% 32.71% 26.37% 27.44% -
Total Cost 36,960 38,630 32,704 35,394 29,690 42,486 31,230 2.84%
-
Net Worth 53,575 52,789 51,964 50,200 57,312 49,700 42,813 3.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 53,575 52,789 51,964 50,200 57,312 49,700 42,813 3.80%
NOSH 79,594 79,574 79,761 79,318 79,767 79,903 71,811 1.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.09% 3.55% 3.79% 1.14% 4.44% 3.78% 5.54% -
ROE 2.20% 2.83% 2.58% 1.39% 2.39% 3.34% 4.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.92 50.33 42.62 45.14 38.95 55.26 46.04 0.66%
EPS 1.48 1.88 1.68 0.88 1.72 2.08 2.54 -8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6731 0.6634 0.6515 0.6329 0.7185 0.622 0.5962 2.04%
Adjusted Per Share Value based on latest NOSH - 78,499
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.12 37.93 32.19 33.91 29.42 41.82 31.31 2.40%
EPS 1.12 1.42 1.27 0.66 1.30 1.57 1.73 -6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5074 0.50 0.4921 0.4754 0.5428 0.4707 0.4055 3.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.325 0.34 0.435 0.29 0.29 0.35 0.49 -
P/RPS 0.68 0.68 1.02 0.64 0.74 0.63 1.06 -7.12%
P/EPS 21.96 18.09 25.89 32.95 16.86 16.83 19.29 2.18%
EY 4.55 5.53 3.86 3.03 5.93 5.94 5.18 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.67 0.46 0.40 0.56 0.82 -8.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 0.32 0.35 0.42 0.315 0.28 0.31 0.53 -
P/RPS 0.67 0.70 0.99 0.70 0.72 0.56 1.15 -8.60%
P/EPS 21.62 18.62 25.00 35.80 16.28 14.90 20.87 0.58%
EY 4.63 5.37 4.00 2.79 6.14 6.71 4.79 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.64 0.50 0.39 0.50 0.89 -9.77%

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