[DFCITY] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 34.13%
YoY- 104.17%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,954 35,644 33,992 33,928 39,719 37,634 35,802 7.56%
PBT 1,667 1,765 1,992 2,152 1,551 1,154 1,020 38.62%
Tax -836 -688 -704 -720 -579 -596 -612 23.04%
NP 831 1,077 1,288 1,432 972 558 408 60.47%
-
NP to SH 867 1,121 1,340 1,568 1,169 800 698 15.50%
-
Tax Rate 50.15% 38.98% 35.34% 33.46% 37.33% 51.65% 60.00% -
Total Cost 39,123 34,566 32,704 32,496 38,747 37,076 35,394 6.88%
-
Net Worth 52,144 52,358 51,964 51,848 51,500 50,887 50,200 2.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 52,144 52,358 51,964 51,848 51,500 50,887 50,200 2.55%
NOSH 79,732 80,095 79,761 79,999 80,068 80,000 79,318 0.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.08% 3.02% 3.79% 4.22% 2.45% 1.48% 1.14% -
ROE 1.66% 2.14% 2.58% 3.02% 2.27% 1.57% 1.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.11 44.50 42.62 42.41 49.61 47.04 45.14 7.19%
EPS 1.08 1.40 1.68 1.96 1.46 1.00 0.88 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.654 0.6537 0.6515 0.6481 0.6432 0.6361 0.6329 2.20%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.84 33.76 32.19 32.13 37.62 35.64 33.91 7.56%
EPS 0.82 1.06 1.27 1.49 1.11 0.76 0.66 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4939 0.4959 0.4921 0.491 0.4877 0.482 0.4754 2.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.355 0.41 0.435 0.465 0.34 0.29 0.29 -
P/RPS 0.71 0.92 1.02 1.10 0.69 0.62 0.64 7.14%
P/EPS 32.65 29.29 25.89 23.72 23.29 29.00 32.95 -0.60%
EY 3.06 3.41 3.86 4.22 4.29 3.45 3.03 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.67 0.72 0.53 0.46 0.46 11.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 26/08/13 -
Price 0.40 0.39 0.42 0.46 0.435 0.29 0.315 -
P/RPS 0.80 0.88 0.99 1.08 0.88 0.62 0.70 9.28%
P/EPS 36.79 27.86 25.00 23.47 29.79 29.00 35.80 1.83%
EY 2.72 3.59 4.00 4.26 3.36 3.45 2.79 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.64 0.71 0.68 0.46 0.50 14.13%

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