[DFCITY] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 51.28%
YoY- -84.07%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 15,941 13,888 11,966 12,700 24,112 26,797 25,086 -25.98%
PBT -1,131 -1,542 -2,254 -3,040 -6,103 -1,964 -2,924 -46.75%
Tax -178 13 274 236 -73 -174 264 -
NP -1,309 -1,529 -1,980 -2,804 -6,176 -2,138 -2,660 -37.53%
-
NP to SH -1,067 -1,258 -1,996 -2,820 -5,788 -2,142 -2,656 -45.40%
-
Tax Rate - - - - - - - -
Total Cost 17,250 15,417 13,946 15,504 30,288 28,935 27,746 -27.05%
-
Net Worth 54,383 54,506 54,454 54,744 54,594 59,952 60,237 -6.55%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 54,383 54,506 54,454 54,744 54,594 59,952 60,237 -6.55%
NOSH 87,996 87,996 87,996 87,996 87,996 87,996 87,996 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -8.21% -11.01% -16.55% -22.08% -25.61% -7.98% -10.60% -
ROE -1.96% -2.31% -3.67% -5.15% -10.60% -3.57% -4.41% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.12 15.79 13.60 14.44 27.99 31.11 29.12 -27.00%
EPS -1.21 -1.43 -2.26 -3.20 -6.72 -2.49 -3.08 -46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6183 0.6197 0.6191 0.6224 0.6338 0.696 0.6993 -7.84%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.10 13.15 11.33 12.03 22.84 25.38 23.76 -25.97%
EPS -1.01 -1.19 -1.89 -2.67 -5.48 -2.03 -2.52 -45.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5151 0.5162 0.5157 0.5185 0.5171 0.5678 0.5705 -6.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.50 0.49 0.42 0.42 0.70 0.52 0.55 -
P/RPS 2.76 3.10 3.09 2.91 2.50 1.67 1.89 28.56%
P/EPS -41.22 -34.24 -18.51 -13.10 -10.42 -20.90 -17.84 74.33%
EY -2.43 -2.92 -5.40 -7.63 -9.60 -4.78 -5.61 -42.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.68 0.67 1.10 0.75 0.79 1.67%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 23/11/20 24/08/20 17/06/20 28/02/20 25/11/19 22/11/19 -
Price 0.465 0.50 0.50 0.43 0.515 0.72 0.71 -
P/RPS 2.57 3.17 3.68 2.98 1.84 2.31 2.44 3.50%
P/EPS -38.33 -34.94 -22.03 -13.41 -7.66 -28.95 -23.03 40.22%
EY -2.61 -2.86 -4.54 -7.46 -13.05 -3.45 -4.34 -28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.81 0.69 0.81 1.03 1.02 -18.45%

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