[DFCITY] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -16.32%
YoY- 40.17%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,050 46,048 39,954 35,644 33,992 33,928 39,719 0.55%
PBT 2,210 3,388 1,667 1,765 1,992 2,152 1,551 26.70%
Tax -790 -1,152 -836 -688 -704 -720 -579 23.08%
NP 1,420 2,236 831 1,077 1,288 1,432 972 28.83%
-
NP to SH 1,496 2,372 867 1,121 1,340 1,568 1,169 17.92%
-
Tax Rate 35.75% 34.00% 50.15% 38.98% 35.34% 33.46% 37.33% -
Total Cost 38,630 43,812 39,123 34,566 32,704 32,496 38,747 -0.20%
-
Net Worth 52,789 53,001 52,144 52,358 51,964 51,848 51,500 1.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 52,789 53,001 52,144 52,358 51,964 51,848 51,500 1.66%
NOSH 79,574 80,135 79,732 80,095 79,761 79,999 80,068 -0.41%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.55% 4.86% 2.08% 3.02% 3.79% 4.22% 2.45% -
ROE 2.83% 4.48% 1.66% 2.14% 2.58% 3.02% 2.27% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 50.33 57.46 50.11 44.50 42.62 42.41 49.61 0.96%
EPS 1.88 2.96 1.08 1.40 1.68 1.96 1.46 18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6634 0.6614 0.654 0.6537 0.6515 0.6481 0.6432 2.08%
Adjusted Per Share Value based on latest NOSH - 81,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.89 43.56 37.80 33.72 32.16 32.10 37.58 0.55%
EPS 1.42 2.24 0.82 1.06 1.27 1.48 1.11 17.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.5014 0.4933 0.4953 0.4916 0.4905 0.4872 1.66%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.34 0.39 0.355 0.41 0.435 0.465 0.34 -
P/RPS 0.68 0.68 0.71 0.92 1.02 1.10 0.69 -0.97%
P/EPS 18.09 13.18 32.65 29.29 25.89 23.72 23.29 -15.54%
EY 5.53 7.59 3.06 3.41 3.86 4.22 4.29 18.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.54 0.63 0.67 0.72 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.35 0.32 0.40 0.39 0.42 0.46 0.435 -
P/RPS 0.70 0.56 0.80 0.88 0.99 1.08 0.88 -14.18%
P/EPS 18.62 10.81 36.79 27.86 25.00 23.47 29.79 -26.95%
EY 5.37 9.25 2.72 3.59 4.00 4.26 3.36 36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.61 0.60 0.64 0.71 0.68 -15.34%

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