[DFCITY] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 46.13%
YoY- 60.36%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,644 33,992 33,928 39,719 37,634 35,802 34,836 1.53%
PBT 1,765 1,992 2,152 1,551 1,154 1,020 972 48.78%
Tax -688 -704 -720 -579 -596 -612 -556 15.24%
NP 1,077 1,288 1,432 972 558 408 416 88.43%
-
NP to SH 1,121 1,340 1,568 1,169 800 698 768 28.64%
-
Tax Rate 38.98% 35.34% 33.46% 37.33% 51.65% 60.00% 57.20% -
Total Cost 34,566 32,704 32,496 38,747 37,076 35,394 34,420 0.28%
-
Net Worth 52,358 51,964 51,848 51,500 50,887 50,200 50,479 2.46%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 52,358 51,964 51,848 51,500 50,887 50,200 50,479 2.46%
NOSH 80,095 79,761 79,999 80,068 80,000 79,318 80,000 0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.02% 3.79% 4.22% 2.45% 1.48% 1.14% 1.19% -
ROE 2.14% 2.58% 3.02% 2.27% 1.57% 1.39% 1.52% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.50 42.62 42.41 49.61 47.04 45.14 43.55 1.44%
EPS 1.40 1.68 1.96 1.46 1.00 0.88 0.96 28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.6515 0.6481 0.6432 0.6361 0.6329 0.631 2.38%
Adjusted Per Share Value based on latest NOSH - 80,140
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.72 32.16 32.10 37.58 35.61 33.87 32.96 1.52%
EPS 1.06 1.27 1.48 1.11 0.76 0.66 0.73 28.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4953 0.4916 0.4905 0.4872 0.4814 0.4749 0.4776 2.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.435 0.465 0.34 0.29 0.29 0.28 -
P/RPS 0.92 1.02 1.10 0.69 0.62 0.64 0.64 27.34%
P/EPS 29.29 25.89 23.72 23.29 29.00 32.95 29.17 0.27%
EY 3.41 3.86 4.22 4.29 3.45 3.03 3.43 -0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.72 0.53 0.46 0.46 0.44 27.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 -
Price 0.39 0.42 0.46 0.435 0.29 0.315 0.30 -
P/RPS 0.88 0.99 1.08 0.88 0.62 0.70 0.69 17.58%
P/EPS 27.86 25.00 23.47 29.79 29.00 35.80 31.25 -7.36%
EY 3.59 4.00 4.26 3.36 3.45 2.79 3.20 7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.71 0.68 0.46 0.50 0.48 16.02%

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