[DFCITY] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.75%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 9,541 3,948 16,972 12,281 10,015 5,528 15,941 -29.04%
PBT 943 958 -1,008 -687 -563 166 -1,131 -
Tax -255 -393 -272 -152 -226 -43 -178 27.16%
NP 688 565 -1,280 -839 -789 123 -1,309 -
-
NP to SH 848 646 -921 -662 -667 119 -1,067 -
-
Tax Rate 27.04% 41.02% - - - 25.90% - -
Total Cost 8,853 3,383 18,252 13,120 10,804 5,405 17,250 -35.97%
-
Net Worth 5,838 5,820,972 57,566 53,706 53,697 54,480 54,383 -77.50%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,838 5,820,972 57,566 53,706 53,697 54,480 54,383 -77.50%
NOSH 105,587 105,587 105,587 87,996 87,996 87,996 87,996 12.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.21% 14.31% -7.54% -6.83% -7.88% 2.23% -8.21% -
ROE 14.52% 0.01% -1.60% -1.23% -1.24% 0.22% -1.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 90.45 3.74 16.07 13.96 11.39 6.28 18.12 192.94%
EPS 0.80 0.61 -0.87 -0.75 -0.76 0.14 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 55.15 0.5452 0.6106 0.6105 0.6194 0.6183 -7.13%
Adjusted Per Share Value based on latest NOSH - 87,996
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.04 3.74 16.07 11.63 9.49 5.24 15.10 -29.03%
EPS 0.80 0.61 -0.87 -0.63 -0.63 0.11 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 55.1294 0.5452 0.5086 0.5086 0.516 0.5151 -77.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.42 0.44 0.515 0.46 0.53 0.50 -
P/RPS 0.48 11.23 2.74 3.69 4.04 8.43 2.76 -68.94%
P/EPS 5.35 68.62 -50.44 -68.43 -60.66 391.74 -41.22 -
EY 18.70 1.46 -1.98 -1.46 -1.65 0.26 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.01 0.81 0.84 0.75 0.86 0.81 -2.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 31/05/22 22/02/22 22/11/21 23/08/21 31/05/21 24/02/21 -
Price 0.44 0.405 0.425 0.48 0.51 0.00 0.465 -
P/RPS 0.49 10.83 2.64 3.44 4.48 0.00 2.57 -66.97%
P/EPS 5.47 66.17 -48.72 -63.78 -67.25 0.00 -38.33 -
EY 18.27 1.51 -2.05 -1.57 -1.49 0.00 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.01 0.78 0.79 0.84 0.00 0.75 3.53%

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