[DFCITY] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.15%
YoY- -15.45%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 15,534 7,531 40,301 31,017 22,078 10,675 43,022 -49.32%
PBT 1,024 428 3,120 1,719 1,134 613 3,383 -54.95%
Tax -335 -113 -890 -454 -299 -172 -977 -51.04%
NP 689 315 2,230 1,265 835 441 2,406 -56.58%
-
NP to SH 686 315 2,226 1,281 831 438 2,414 -56.80%
-
Tax Rate 32.71% 26.40% 28.53% 26.41% 26.37% 28.06% 28.88% -
Total Cost 14,845 7,216 38,071 29,752 21,243 10,234 40,616 -48.91%
-
Net Worth 57,312 51,159 50,306 49,446 49,700 49,143 44,285 18.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 799 - - - 718 -
Div Payout % - - 35.91% - - - 29.76% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 57,312 51,159 50,306 49,446 49,700 49,143 44,285 18.77%
NOSH 79,767 80,769 79,928 80,062 79,903 79,636 71,845 7.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.44% 4.18% 5.53% 4.08% 3.78% 4.13% 5.59% -
ROE 1.20% 0.62% 4.42% 2.59% 1.67% 0.89% 5.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.47 9.32 50.42 38.74 27.63 13.40 59.88 -52.74%
EPS 0.86 0.39 2.78 1.60 1.04 0.55 3.36 -59.72%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.7185 0.6334 0.6294 0.6176 0.622 0.6171 0.6164 10.76%
Adjusted Per Share Value based on latest NOSH - 80,357
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.71 7.13 38.17 29.38 20.91 10.11 40.75 -49.33%
EPS 0.65 0.30 2.11 1.21 0.79 0.41 2.29 -56.84%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.68 -
NAPS 0.5428 0.4845 0.4764 0.4683 0.4707 0.4654 0.4194 18.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.35 0.26 0.26 0.35 0.405 0.44 -
P/RPS 1.49 3.75 0.52 0.67 1.27 3.02 0.73 60.97%
P/EPS 33.72 89.74 9.34 16.25 33.65 73.64 13.10 87.92%
EY 2.97 1.11 10.71 6.15 2.97 1.36 7.64 -46.76%
DY 0.00 0.00 3.85 0.00 0.00 0.00 2.27 -
P/NAPS 0.40 0.55 0.41 0.42 0.56 0.66 0.71 -31.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 23/05/11 25/02/11 -
Price 0.28 0.29 0.32 0.27 0.31 0.35 0.40 -
P/RPS 1.44 3.11 0.63 0.70 1.12 2.61 0.67 66.62%
P/EPS 32.56 74.36 11.49 16.88 29.81 63.64 11.90 95.74%
EY 3.07 1.34 8.70 5.93 3.35 1.57 8.40 -48.91%
DY 0.00 0.00 3.13 0.00 0.00 0.00 2.50 -
P/NAPS 0.39 0.46 0.51 0.44 0.50 0.57 0.65 -28.88%

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