[DFCITY] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.65%
YoY- 11.65%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 29,563 19,069 9,113 37,933 28,731 20,025 11,512 87.20%
PBT 1,028 731 554 1,848 1,439 1,105 847 13.74%
Tax -307 -142 -40 -902 -612 -395 -288 4.33%
NP 721 589 514 946 827 710 559 18.43%
-
NP to SH 726 589 512 968 837 748 593 14.40%
-
Tax Rate 29.86% 19.43% 7.22% 48.81% 42.53% 35.75% 34.00% -
Total Cost 28,842 18,480 8,599 36,987 27,904 19,315 10,953 90.35%
-
Net Worth 53,835 53,575 53,768 53,085 52,970 52,789 53,001 1.04%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 53,835 53,575 53,768 53,085 52,970 52,789 53,001 1.04%
NOSH 79,780 79,594 80,000 79,743 79,714 79,574 80,135 -0.29%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.44% 3.09% 5.64% 2.49% 2.88% 3.55% 4.86% -
ROE 1.35% 1.10% 0.95% 1.82% 1.58% 1.42% 1.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.06 23.96 11.39 47.57 36.04 25.17 14.37 87.73%
EPS 0.91 0.74 0.64 1.21 1.05 0.94 0.74 14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6748 0.6731 0.6721 0.6657 0.6645 0.6634 0.6614 1.34%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.97 18.04 8.62 35.89 27.18 18.95 10.89 87.22%
EPS 0.69 0.56 0.48 0.92 0.79 0.71 0.56 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.5069 0.5087 0.5022 0.5011 0.4994 0.5014 1.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.28 0.325 0.345 0.40 0.40 0.34 0.39 -
P/RPS 0.76 1.36 3.03 0.84 1.11 1.35 2.71 -57.05%
P/EPS 30.77 43.92 53.91 32.95 38.10 36.17 52.70 -30.07%
EY 3.25 2.28 1.86 3.03 2.62 2.76 1.90 42.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.51 0.60 0.60 0.51 0.59 -21.49%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 -
Price 0.305 0.32 0.335 0.35 0.40 0.35 0.32 -
P/RPS 0.82 1.34 2.94 0.74 1.11 1.39 2.23 -48.58%
P/EPS 33.52 43.24 52.34 28.83 38.10 37.23 43.24 -15.57%
EY 2.98 2.31 1.91 3.47 2.62 2.69 2.31 18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.53 0.60 0.53 0.48 -4.20%

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