[DFCITY] YoY Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,433 7,555 7,830 8,492 10,494 8,706 9,737 -12.28% YoY % -41.32% -3.51% -7.80% -19.08% 20.54% -10.59% - Horiz. % 45.53% 77.59% 80.41% 87.21% 107.77% 89.41% 100.00%
PBT -30 -11 272 182 297 334 328 - YoY % -172.73% -104.04% 49.45% -38.72% -11.08% 1.83% - Horiz. % -9.15% -3.35% 82.93% 55.49% 90.55% 101.83% 100.00%
Tax -127 -263 -104 -34 -165 -217 -164 -4.17% YoY % 51.71% -152.88% -205.88% 79.39% 23.96% -32.32% - Horiz. % 77.44% 160.37% 63.41% 20.73% 100.61% 132.32% 100.00%
NP -157 -274 168 148 132 117 164 - YoY % 42.70% -263.10% 13.51% 12.12% 12.82% -28.66% - Horiz. % -95.73% -167.07% 102.44% 90.24% 80.49% 71.34% 100.00%
NP to SH 54 -279 171 149 137 89 171 -17.46% YoY % 119.35% -263.16% 14.77% 8.76% 53.93% -47.95% - Horiz. % 31.58% -163.16% 100.00% 87.13% 80.12% 52.05% 100.00%
Tax Rate - % - % 38.24 % 18.68 % 55.56 % 64.97 % 50.00 % - YoY % 0.00% 0.00% 104.71% -66.38% -14.48% 29.94% - Horiz. % 0.00% 0.00% 76.48% 37.36% 111.12% 129.94% 100.00%
Total Cost 4,590 7,829 7,662 8,344 10,362 8,589 9,573 -11.52% YoY % -41.37% 2.18% -8.17% -19.48% 20.64% -10.28% - Horiz. % 47.95% 81.78% 80.04% 87.16% 108.24% 89.72% 100.00%
Net Worth 54,506 59,952 57,747 55,117 54,380 53,764 53,229 0.40% YoY % -9.08% 3.82% 4.77% 1.35% 1.15% 1.00% - Horiz. % 102.40% 112.63% 108.49% 103.55% 102.16% 101.00% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 54,506 59,952 57,747 55,117 54,380 53,764 53,229 0.40% YoY % -9.08% 3.82% 4.77% 1.35% 1.15% 1.00% - Horiz. % 102.40% 112.63% 108.49% 103.55% 102.16% 101.00% 100.00%
NOSH 87,957 86,139 79,961 79,961 80,588 80,909 81,428 1.29% YoY % 2.11% 7.73% 0.00% -0.78% -0.40% -0.64% - Horiz. % 108.02% 105.78% 98.20% 98.20% 98.97% 99.36% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -3.54 % -3.63 % 2.15 % 1.74 % 1.26 % 1.34 % 1.68 % - YoY % 2.48% -268.84% 23.56% 38.10% -5.97% -20.24% - Horiz. % -210.71% -216.07% 127.98% 103.57% 75.00% 79.76% 100.00%
ROE 0.10 % -0.47 % 0.30 % 0.27 % 0.25 % 0.17 % 0.32 % -17.61% YoY % 121.28% -256.67% 11.11% 8.00% 47.06% -46.87% - Horiz. % 31.25% -146.88% 93.75% 84.38% 78.12% 53.12% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.04 8.77 9.79 10.62 13.02 10.76 11.96 -13.40% YoY % -42.53% -10.42% -7.82% -18.43% 21.00% -10.03% - Horiz. % 42.14% 73.33% 81.86% 88.80% 108.86% 89.97% 100.00%
EPS 0.06 -0.32 0.21 0.19 0.17 0.11 0.21 -18.83% YoY % 118.75% -252.38% 10.53% 11.76% 54.55% -47.62% - Horiz. % 28.57% -152.38% 100.00% 90.48% 80.95% 52.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6197 0.6960 0.7222 0.6893 0.6748 0.6645 0.6537 -0.89% YoY % -10.96% -3.63% 4.77% 2.15% 1.55% 1.65% - Horiz. % 94.80% 106.47% 110.48% 105.45% 103.23% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.04 8.59 8.90 9.65 11.93 9.89 11.07 -12.28% YoY % -41.33% -3.48% -7.77% -19.11% 20.63% -10.66% - Horiz. % 45.53% 77.60% 80.40% 87.17% 107.77% 89.34% 100.00%
EPS 0.06 -0.32 0.19 0.17 0.16 0.10 0.19 -17.46% YoY % 118.75% -268.42% 11.76% 6.25% 60.00% -47.37% - Horiz. % 31.58% -168.42% 100.00% 89.47% 84.21% 52.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6194 0.6813 0.6563 0.6264 0.6180 0.6110 0.6049 0.40% YoY % -9.09% 3.81% 4.77% 1.36% 1.15% 1.01% - Horiz. % 102.40% 112.63% 108.50% 103.55% 102.17% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4900 0.5200 0.4300 0.3200 0.2800 0.4000 0.4100 -
P/RPS 9.72 5.93 4.39 3.01 2.15 3.72 3.43 18.94% YoY % 63.91% 35.08% 45.85% 40.00% -42.20% 8.45% - Horiz. % 283.38% 172.89% 127.99% 87.76% 62.68% 108.45% 100.00%
P/EPS 798.13 -160.55 201.07 171.73 164.71 363.64 195.24 26.42% YoY % 597.12% -179.85% 17.08% 4.26% -54.71% 86.25% - Horiz. % 408.79% -82.23% 102.99% 87.96% 84.36% 186.25% 100.00%
EY 0.13 -0.62 0.50 0.58 0.61 0.28 0.51 -20.36% YoY % 120.97% -224.00% -13.79% -4.92% 117.86% -45.10% - Horiz. % 25.49% -121.57% 98.04% 113.73% 119.61% 54.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.79 0.75 0.60 0.46 0.41 0.60 0.63 3.84% YoY % 5.33% 25.00% 30.43% 12.20% -31.67% -4.76% - Horiz. % 125.40% 119.05% 95.24% 73.02% 65.08% 95.24% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 -
Price 0.5000 0.7200 0.4350 0.6150 0.3050 0.4000 0.3900 -
P/RPS 9.92 8.21 4.44 5.79 2.34 3.72 3.26 20.36% YoY % 20.83% 84.91% -23.32% 147.44% -37.10% 14.11% - Horiz. % 304.29% 251.84% 136.20% 177.61% 71.78% 114.11% 100.00%
P/EPS 814.42 -222.29 203.41 330.04 179.41 363.64 185.71 27.91% YoY % 466.38% -209.28% -38.37% 83.96% -50.66% 95.81% - Horiz. % 438.54% -119.70% 109.53% 177.72% 96.61% 195.81% 100.00%
EY 0.12 -0.45 0.49 0.30 0.56 0.28 0.54 -22.16% YoY % 126.67% -191.84% 63.33% -46.43% 100.00% -48.15% - Horiz. % 22.22% -83.33% 90.74% 55.56% 103.70% 51.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.81 1.03 0.60 0.89 0.45 0.60 0.60 5.12% YoY % -21.36% 71.67% -32.58% 97.78% -25.00% 0.00% - Horiz. % 135.00% 171.67% 100.00% 148.33% 75.00% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Hock Heng - Q3_2019.pdf 
