[DFCITY] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 23.26%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 19,932 9,256 56,684 29,563 19,069 9,113 37,933 -34.90%
PBT 1,121 589 1,649 1,028 731 554 1,848 -28.36%
Tax -268 -151 -800 -307 -142 -40 -902 -55.50%
NP 853 438 849 721 589 514 946 -6.67%
-
NP to SH 862 443 860 726 589 512 968 -7.44%
-
Tax Rate 23.91% 25.64% 48.51% 29.86% 19.43% 7.22% 48.81% -
Total Cost 19,079 8,818 55,835 28,842 18,480 8,599 36,987 -35.70%
-
Net Worth 54,965 54,554 54,120 53,835 53,575 53,768 53,085 2.34%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 54,965 54,554 54,120 53,835 53,575 53,768 53,085 2.34%
NOSH 80,000 80,000 80,000 79,780 79,594 80,000 79,743 0.21%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.28% 4.73% 1.50% 2.44% 3.09% 5.64% 2.49% -
ROE 1.57% 0.81% 1.59% 1.35% 1.10% 0.95% 1.82% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.93 11.57 70.86 37.06 23.96 11.39 47.57 -35.02%
EPS 1.08 0.55 1.08 0.91 0.74 0.64 1.21 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 0.6657 2.16%
Adjusted Per Share Value based on latest NOSH - 80,588
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.88 8.77 53.68 28.00 18.06 8.63 35.93 -34.90%
EPS 0.82 0.42 0.81 0.69 0.56 0.48 0.92 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5206 0.5167 0.5126 0.5099 0.5074 0.5092 0.5028 2.34%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.32 0.37 0.29 0.28 0.325 0.345 0.40 -
P/RPS 1.28 3.20 0.41 0.76 1.36 3.03 0.84 32.45%
P/EPS 29.68 66.79 26.98 30.77 43.92 53.91 32.95 -6.73%
EY 3.37 1.50 3.71 3.25 2.28 1.86 3.03 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.43 0.41 0.48 0.51 0.60 -15.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 -
Price 0.34 0.35 0.36 0.305 0.32 0.335 0.35 -
P/RPS 1.36 3.02 0.51 0.82 1.34 2.94 0.74 50.09%
P/EPS 31.54 63.18 33.49 33.52 43.24 52.34 28.83 6.17%
EY 3.17 1.58 2.99 2.98 2.31 1.91 3.47 -5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.53 0.45 0.48 0.50 0.53 -5.10%

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