[DFCITY] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 17.29%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,439 8,168 37,207 28,424 19,932 9,256 56,684 -58.08%
PBT 501 393 1,142 1,303 1,121 589 1,649 -54.90%
Tax -188 -172 -288 -302 -268 -151 -800 -62.01%
NP 313 221 854 1,001 853 438 849 -48.67%
-
NP to SH 321 226 867 1,011 862 443 860 -48.25%
-
Tax Rate 37.52% 43.77% 25.22% 23.18% 23.91% 25.64% 48.51% -
Total Cost 15,126 7,947 36,353 27,423 19,079 8,818 55,835 -58.23%
-
Net Worth 57,579 57,483 54,973 55,117 54,965 54,554 54,120 4.22%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 57,579 57,483 54,973 55,117 54,965 54,554 54,120 4.22%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.03% 2.71% 2.30% 3.52% 4.28% 4.73% 1.50% -
ROE 0.56% 0.39% 1.58% 1.83% 1.57% 0.81% 1.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.31 10.21 46.53 35.55 24.93 11.57 70.86 -58.06%
EPS 0.40 0.28 1.08 1.26 1.08 0.55 1.08 -48.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7201 0.7189 0.6875 0.6893 0.6874 0.6822 0.6765 4.26%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.61 7.73 35.20 26.89 18.86 8.76 53.63 -58.07%
EPS 0.30 0.21 0.82 0.96 0.82 0.42 0.81 -48.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5447 0.5438 0.5201 0.5214 0.52 0.5161 0.512 4.22%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.445 0.39 0.47 0.32 0.32 0.37 0.29 -
P/RPS 2.30 3.82 1.01 0.90 1.28 3.20 0.41 216.71%
P/EPS 110.85 137.99 43.35 25.31 29.68 66.79 26.98 157.18%
EY 0.90 0.72 2.31 3.95 3.37 1.50 3.71 -61.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.68 0.46 0.47 0.54 0.43 27.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.505 0.395 0.405 0.615 0.34 0.35 0.36 -
P/RPS 2.62 3.87 0.87 1.73 1.36 3.02 0.51 198.62%
P/EPS 125.80 139.75 37.35 48.64 31.54 63.18 33.49 142.23%
EY 0.79 0.72 2.68 2.06 3.17 1.58 2.99 -58.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 0.59 0.89 0.49 0.51 0.53 20.43%

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