[DFCITY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 70.92%
YoY- 91.98%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 11,512 39,954 26,733 16,996 8,482 39,719 28,226 -45.03%
PBT 847 1,667 1,324 996 538 1,551 866 -1.46%
Tax -288 -836 -516 -352 -180 -579 -447 -25.42%
NP 559 831 808 644 358 972 419 21.21%
-
NP to SH 593 867 841 670 392 1,169 600 -0.78%
-
Tax Rate 34.00% 50.15% 38.97% 35.34% 33.46% 37.33% 51.62% -
Total Cost 10,953 39,123 25,925 16,352 8,124 38,747 27,807 -46.29%
-
Net Worth 53,001 52,144 52,358 51,964 51,848 51,500 50,887 2.75%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 53,001 52,144 52,358 51,964 51,848 51,500 50,887 2.75%
NOSH 80,135 79,732 80,095 79,761 79,999 80,068 80,000 0.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.86% 2.08% 3.02% 3.79% 4.22% 2.45% 1.48% -
ROE 1.12% 1.66% 1.61% 1.29% 0.76% 2.27% 1.18% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.37 50.11 33.38 21.31 10.60 49.61 35.28 -45.08%
EPS 0.74 1.08 1.05 0.84 0.49 1.46 0.75 -0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6614 0.654 0.6537 0.6515 0.6481 0.6432 0.6361 2.63%
Adjusted Per Share Value based on latest NOSH - 79,428
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.90 37.84 25.32 16.10 8.03 37.62 26.73 -45.03%
EPS 0.56 0.82 0.80 0.63 0.37 1.11 0.57 -1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.502 0.4939 0.4959 0.4921 0.491 0.4877 0.482 2.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.39 0.355 0.41 0.435 0.465 0.34 0.29 -
P/RPS 2.71 0.71 1.23 2.04 4.39 0.69 0.82 122.03%
P/EPS 52.70 32.65 39.05 51.79 94.90 23.29 38.67 22.94%
EY 1.90 3.06 2.56 1.93 1.05 4.29 2.59 -18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.63 0.67 0.72 0.53 0.46 18.06%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 -
Price 0.32 0.40 0.39 0.42 0.46 0.435 0.29 -
P/RPS 2.23 0.80 1.17 1.97 4.34 0.88 0.82 94.95%
P/EPS 43.24 36.79 37.14 50.00 93.88 29.79 38.67 7.73%
EY 2.31 2.72 2.69 2.00 1.07 3.36 2.59 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.61 0.60 0.64 0.71 0.68 0.46 2.88%

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