[DFCITY] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 15.23%
YoY- 81.57%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 16,374 20,030 22,112 15,941 13,888 11,966 12,700 18.44%
PBT -916 -1,126 664 -1,131 -1,542 -2,254 -3,040 -55.02%
Tax -202 -452 -172 -178 13 274 236 -
NP -1,118 -1,578 492 -1,309 -1,529 -1,980 -2,804 -45.79%
-
NP to SH -882 -1,334 476 -1,067 -1,258 -1,996 -2,820 -53.89%
-
Tax Rate - - 25.90% - - - - -
Total Cost 17,493 21,608 21,620 17,250 15,417 13,946 15,504 8.37%
-
Net Worth 53,706 53,697 54,480 54,383 54,506 54,454 54,744 -1.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 53,706 53,697 54,480 54,383 54,506 54,454 54,744 -1.26%
NOSH 87,996 87,996 87,996 87,996 87,996 87,996 87,996 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -6.83% -7.88% 2.23% -8.21% -11.01% -16.55% -22.08% -
ROE -1.64% -2.48% 0.87% -1.96% -2.31% -3.67% -5.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.62 22.77 25.14 18.12 15.79 13.60 14.44 18.45%
EPS -1.00 -1.52 0.56 -1.21 -1.43 -2.26 -3.20 -53.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6106 0.6105 0.6194 0.6183 0.6197 0.6191 0.6224 -1.26%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.51 18.97 20.94 15.10 13.15 11.33 12.03 18.43%
EPS -0.84 -1.26 0.45 -1.01 -1.19 -1.89 -2.67 -53.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5086 0.5086 0.516 0.5151 0.5162 0.5157 0.5185 -1.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.515 0.46 0.53 0.50 0.49 0.42 0.42 -
P/RPS 2.77 2.02 2.11 2.76 3.10 3.09 2.91 -3.23%
P/EPS -51.32 -30.33 97.94 -41.22 -34.24 -18.51 -13.10 148.30%
EY -1.95 -3.30 1.02 -2.43 -2.92 -5.40 -7.63 -59.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 0.86 0.81 0.79 0.68 0.67 16.25%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 31/05/21 24/02/21 23/11/20 24/08/20 17/06/20 -
Price 0.48 0.51 0.00 0.465 0.50 0.50 0.43 -
P/RPS 2.58 2.24 0.00 2.57 3.17 3.68 2.98 -9.15%
P/EPS -47.83 -33.63 0.00 -38.33 -34.94 -22.03 -13.41 133.26%
EY -2.09 -2.97 0.00 -2.61 -2.86 -4.54 -7.46 -57.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.00 0.75 0.81 0.81 0.69 9.43%

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