[DFCITY] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -170.13%
YoY- -4355.88%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 18,486 16,972 15,941 24,112 30,950 37,207 56,684 -17.02%
PBT 755 -1,008 -1,131 -6,103 670 1,142 1,649 -12.20%
Tax -362 -272 -178 -73 -543 -288 -800 -12.37%
NP 393 -1,280 -1,309 -6,176 127 854 849 -12.04%
-
NP to SH 724 -921 -1,067 -5,788 136 867 860 -2.82%
-
Tax Rate 47.95% - - - 81.04% 25.22% 48.51% -
Total Cost 18,093 18,252 17,250 30,288 30,823 36,353 55,835 -17.11%
-
Net Worth 58,748 57,566 54,383 54,594 57,396 54,973 54,120 1.37%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 58,748 57,566 54,383 54,594 57,396 54,973 54,120 1.37%
NOSH 105,587 105,587 87,996 87,996 80,000 80,000 80,000 4.73%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.13% -7.54% -8.21% -25.61% 0.41% 2.30% 1.50% -
ROE 1.23% -1.60% -1.96% -10.60% 0.24% 1.58% 1.59% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.51 16.07 18.12 27.99 38.71 46.53 70.86 -20.77%
EPS 0.69 -0.87 -1.21 -6.72 0.17 1.08 1.08 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5564 0.5452 0.6183 0.6338 0.7178 0.6875 0.6765 -3.20%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.51 16.07 15.10 22.84 29.31 35.24 53.68 -17.02%
EPS 0.69 -0.87 -1.01 -5.48 0.13 0.82 0.81 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5564 0.5452 0.5151 0.5171 0.5436 0.5206 0.5126 1.37%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.385 0.44 0.50 0.70 0.475 0.47 0.29 -
P/RPS 2.20 2.74 2.76 2.50 1.23 1.01 0.41 32.29%
P/EPS 56.15 -50.44 -41.22 -10.42 279.28 43.35 26.98 12.98%
EY 1.78 -1.98 -2.43 -9.60 0.36 2.31 3.71 -11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.81 1.10 0.66 0.68 0.43 8.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 22/02/22 24/02/21 28/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.35 0.425 0.465 0.515 0.55 0.405 0.36 -
P/RPS 2.00 2.64 2.57 1.84 1.42 0.87 0.51 25.56%
P/EPS 51.04 -48.72 -38.33 -7.66 323.37 37.35 33.49 7.27%
EY 1.96 -2.05 -2.61 -13.05 0.31 2.68 2.99 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.75 0.81 0.77 0.59 0.53 2.92%

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