[DFCITY] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -79.27%
YoY- -84.31%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 26,797 25,086 24,688 30,950 31,025 30,878 32,672 -12.36%
PBT -1,964 -2,924 -1,736 670 1,030 1,002 1,572 -
Tax -174 264 196 -543 -389 -376 -688 -59.97%
NP -2,138 -2,660 -1,540 127 641 626 884 -
-
NP to SH -2,142 -2,656 -1,532 136 656 642 904 -
-
Tax Rate - - - 81.04% 37.77% 37.52% 43.77% -
Total Cost 28,935 27,746 26,228 30,823 30,384 30,252 31,788 -6.07%
-
Net Worth 59,952 60,237 61,182 57,396 57,747 57,579 57,483 2.84%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 59,952 60,237 61,182 57,396 57,747 57,579 57,483 2.84%
NOSH 87,996 87,996 87,996 80,000 80,000 80,000 80,000 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -7.98% -10.60% -6.24% 0.41% 2.07% 2.03% 2.71% -
ROE -3.57% -4.41% -2.50% 0.24% 1.14% 1.11% 1.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.11 29.12 28.07 38.71 38.80 38.62 40.86 -16.60%
EPS -2.49 -3.08 -1.76 0.17 0.83 0.80 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.6993 0.6956 0.7178 0.7222 0.7201 0.7189 -2.13%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.35 23.73 23.36 29.28 29.35 29.21 30.91 -12.37%
EPS -2.03 -2.51 -1.45 0.13 0.62 0.61 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5672 0.5699 0.5788 0.543 0.5463 0.5447 0.5438 2.84%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.52 0.55 0.65 0.475 0.43 0.445 0.39 -
P/RPS 1.67 1.89 2.32 1.23 1.11 1.15 0.95 45.60%
P/EPS -20.90 -17.84 -37.32 279.28 52.41 55.42 34.50 -
EY -4.78 -5.61 -2.68 0.36 1.91 1.80 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.93 0.66 0.60 0.62 0.54 24.45%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 28/05/18 -
Price 0.72 0.71 0.71 0.55 0.435 0.505 0.395 -
P/RPS 2.31 2.44 2.53 1.42 1.12 1.31 0.97 78.23%
P/EPS -28.95 -23.03 -40.76 323.37 53.02 62.90 34.94 -
EY -3.45 -4.34 -2.45 0.31 1.89 1.59 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 1.02 0.77 0.60 0.70 0.55 51.87%

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