[DFCITY] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 380.56%
YoY- 442.86%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 18,486 18,778 19,082 15,792 16,972 16,374 20,030 -5.19%
PBT 755 1,686 1,886 3,832 -1,008 -916 -1,126 -
Tax -362 -472 -510 -1,572 -272 -202 -452 -13.72%
NP 393 1,214 1,376 2,260 -1,280 -1,118 -1,578 -
-
NP to SH 724 1,562 1,696 2,584 -921 -882 -1,334 -
-
Tax Rate 47.95% 28.00% 27.04% 41.02% - - - -
Total Cost 18,093 17,564 17,706 13,532 18,252 17,493 21,608 -11.13%
-
Net Worth 58,748 58,737 5,838 5,820,972 57,566 53,706 53,697 6.15%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 58,748 58,737 5,838 5,820,972 57,566 53,706 53,697 6.15%
NOSH 105,587 105,587 105,587 105,587 105,587 87,996 87,996 12.88%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.13% 6.47% 7.21% 14.31% -7.54% -6.83% -7.88% -
ROE 1.23% 2.66% 29.05% 0.04% -1.60% -1.64% -2.48% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.51 17.79 180.91 14.96 16.07 18.62 22.77 -16.02%
EPS 0.69 1.48 1.60 2.44 -0.87 -1.00 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5564 0.5565 0.5535 55.15 0.5452 0.6106 0.6105 -5.98%
Adjusted Per Share Value based on latest NOSH - 105,587
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.51 17.78 18.07 14.96 16.07 15.51 18.97 -5.18%
EPS 0.69 1.48 1.61 2.45 -0.87 -0.84 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5564 0.5563 0.0553 55.1294 0.5452 0.5086 0.5086 6.15%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.385 0.42 0.43 0.42 0.44 0.515 0.46 -
P/RPS 2.20 2.36 0.24 2.81 2.74 2.77 2.02 5.83%
P/EPS 56.15 28.37 2.67 17.16 -50.44 -51.32 -30.33 -
EY 1.78 3.53 37.39 5.83 -1.98 -1.95 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.78 0.01 0.81 0.84 0.75 -5.39%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 22/08/22 31/05/22 22/02/22 22/11/21 23/08/21 -
Price 0.35 0.435 0.44 0.405 0.425 0.48 0.51 -
P/RPS 2.00 2.44 0.24 2.71 2.64 2.58 2.24 -7.25%
P/EPS 51.04 29.38 2.74 16.54 -48.72 -47.83 -33.63 -
EY 1.96 3.40 36.54 6.04 -2.05 -2.09 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.79 0.01 0.78 0.79 0.84 -17.40%

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