[DFCITY] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -73.37%
YoY- -513.71%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 19,082 20,030 11,966 25,086 30,878 39,864 38,138 -10.89%
PBT 1,886 -1,126 -2,254 -2,924 1,002 2,242 1,462 4.33%
Tax -510 -452 274 264 -376 -536 -284 10.24%
NP 1,376 -1,578 -1,980 -2,660 626 1,706 1,178 2.62%
-
NP to SH 1,696 -1,334 -1,996 -2,656 642 1,724 1,178 6.25%
-
Tax Rate 27.04% - - - 37.52% 23.91% 19.43% -
Total Cost 17,706 21,608 13,946 27,746 30,252 38,158 36,960 -11.53%
-
Net Worth 5,838 53,697 54,454 60,237 57,579 54,965 53,575 -30.87%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,838 53,697 54,454 60,237 57,579 54,965 53,575 -30.87%
NOSH 105,587 87,996 87,996 87,996 80,000 80,000 79,594 4.82%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.21% -7.88% -16.55% -10.60% 2.03% 4.28% 3.09% -
ROE 29.05% -2.48% -3.67% -4.41% 1.11% 3.14% 2.20% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 180.91 22.77 13.60 29.12 38.62 49.85 47.92 24.77%
EPS 1.60 -1.52 -2.26 -3.08 0.80 2.16 1.48 1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.6105 0.6191 0.6993 0.7201 0.6874 0.6731 -3.20%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 18.07 18.97 11.33 23.76 29.24 37.75 36.12 -10.89%
EPS 1.61 -1.26 -1.89 -2.52 0.61 1.63 1.12 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.5086 0.5157 0.5705 0.5453 0.5206 0.5074 -30.87%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.43 0.46 0.42 0.55 0.445 0.32 0.325 -
P/RPS 0.24 2.02 3.09 1.89 1.15 0.64 0.68 -15.92%
P/EPS 2.67 -30.33 -18.51 -17.84 55.42 14.84 21.96 -29.60%
EY 37.39 -3.30 -5.40 -5.61 1.80 6.74 4.55 42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.68 0.79 0.62 0.47 0.48 8.42%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 23/08/21 24/08/20 22/11/19 27/08/18 28/08/17 26/08/16 -
Price 0.44 0.51 0.50 0.71 0.505 0.34 0.32 -
P/RPS 0.24 2.24 3.68 2.44 1.31 0.68 0.67 -15.72%
P/EPS 2.74 -33.63 -22.03 -23.03 62.90 15.77 21.62 -29.11%
EY 36.54 -2.97 -4.54 -4.34 1.59 6.34 4.63 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.81 1.02 0.70 0.49 0.48 8.65%

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