[DFCITY] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -380.25%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 15,792 16,972 16,374 20,030 22,112 15,941 13,888 8.95%
PBT 3,832 -1,008 -916 -1,126 664 -1,131 -1,542 -
Tax -1,572 -272 -202 -452 -172 -178 13 -
NP 2,260 -1,280 -1,118 -1,578 492 -1,309 -1,529 -
-
NP to SH 2,584 -921 -882 -1,334 476 -1,067 -1,258 -
-
Tax Rate 41.02% - - - 25.90% - - -
Total Cost 13,532 18,252 17,493 21,608 21,620 17,250 15,417 -8.33%
-
Net Worth 5,820,972 57,566 53,706 53,697 54,480 54,383 54,506 2157.37%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 5,820,972 57,566 53,706 53,697 54,480 54,383 54,506 2157.37%
NOSH 105,587 105,587 87,996 87,996 87,996 87,996 87,996 12.93%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.31% -7.54% -6.83% -7.88% 2.23% -8.21% -11.01% -
ROE 0.04% -1.60% -1.64% -2.48% 0.87% -1.96% -2.31% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.96 16.07 18.62 22.77 25.14 18.12 15.79 -3.53%
EPS 2.44 -0.87 -1.00 -1.52 0.56 -1.21 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 55.15 0.5452 0.6106 0.6105 0.6194 0.6183 0.6197 1898.77%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.96 16.07 15.51 18.97 20.94 15.10 13.15 8.98%
EPS 2.45 -0.87 -0.84 -1.26 0.45 -1.01 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 55.1294 0.5452 0.5086 0.5086 0.516 0.5151 0.5162 2157.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.42 0.44 0.515 0.46 0.53 0.50 0.49 -
P/RPS 2.81 2.74 2.77 2.02 2.11 2.76 3.10 -6.34%
P/EPS 17.16 -50.44 -51.32 -30.33 97.94 -41.22 -34.24 -
EY 5.83 -1.98 -1.95 -3.30 1.02 -2.43 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.81 0.84 0.75 0.86 0.81 0.79 -94.58%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 22/02/22 22/11/21 23/08/21 31/05/21 24/02/21 23/11/20 -
Price 0.405 0.425 0.48 0.51 0.00 0.465 0.50 -
P/RPS 2.71 2.64 2.58 2.24 0.00 2.57 3.17 -9.93%
P/EPS 16.54 -48.72 -47.83 -33.63 0.00 -38.33 -34.94 -
EY 6.04 -2.05 -2.09 -2.97 0.00 -2.61 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.78 0.79 0.84 0.00 0.75 0.81 -94.67%

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