[DFCITY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 25.52%
YoY- 40.17%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,025 11,512 39,954 26,733 16,996 8,482 39,719 -36.73%
PBT 1,105 847 1,667 1,324 996 538 1,551 -20.28%
Tax -395 -288 -836 -516 -352 -180 -579 -22.55%
NP 710 559 831 808 644 358 972 -18.93%
-
NP to SH 748 593 867 841 670 392 1,169 -25.80%
-
Tax Rate 35.75% 34.00% 50.15% 38.97% 35.34% 33.46% 37.33% -
Total Cost 19,315 10,953 39,123 25,925 16,352 8,124 38,747 -37.21%
-
Net Worth 52,789 53,001 52,144 52,358 51,964 51,848 51,500 1.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 52,789 53,001 52,144 52,358 51,964 51,848 51,500 1.66%
NOSH 79,574 80,135 79,732 80,095 79,761 79,999 80,068 -0.41%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.55% 4.86% 2.08% 3.02% 3.79% 4.22% 2.45% -
ROE 1.42% 1.12% 1.66% 1.61% 1.29% 0.76% 2.27% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.17 14.37 50.11 33.38 21.31 10.60 49.61 -36.46%
EPS 0.94 0.74 1.08 1.05 0.84 0.49 1.46 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6634 0.6614 0.654 0.6537 0.6515 0.6481 0.6432 2.08%
Adjusted Per Share Value based on latest NOSH - 81,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.95 10.89 37.80 25.29 16.08 8.02 37.58 -36.72%
EPS 0.71 0.56 0.82 0.80 0.63 0.37 1.11 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.5014 0.4933 0.4953 0.4916 0.4905 0.4872 1.66%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.34 0.39 0.355 0.41 0.435 0.465 0.34 -
P/RPS 1.35 2.71 0.71 1.23 2.04 4.39 0.69 56.62%
P/EPS 36.17 52.70 32.65 39.05 51.79 94.90 23.29 34.21%
EY 2.76 1.90 3.06 2.56 1.93 1.05 4.29 -25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.54 0.63 0.67 0.72 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.35 0.32 0.40 0.39 0.42 0.46 0.435 -
P/RPS 1.39 2.23 0.80 1.17 1.97 4.34 0.88 35.74%
P/EPS 37.23 43.24 36.79 37.14 50.00 93.88 29.79 16.07%
EY 2.69 2.31 2.72 2.69 2.00 1.07 3.36 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.61 0.60 0.64 0.71 0.68 -15.34%

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