[DFCITY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -381.62%
YoY- -269.47%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,112 20,098 12,543 6,172 30,950 23,269 15,439 34.50%
PBT -6,103 -1,473 -1,462 -434 670 773 501 -
Tax -73 -131 132 49 -543 -292 -188 -46.68%
NP -6,176 -1,604 -1,330 -385 127 481 313 -
-
NP to SH -5,788 -1,607 -1,328 -383 136 492 321 -
-
Tax Rate - - - - 81.04% 37.77% 37.52% -
Total Cost 30,288 21,702 13,873 6,557 30,823 22,788 15,126 58.66%
-
Net Worth 54,594 59,952 60,237 61,182 57,396 57,747 57,579 -3.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 54,594 59,952 60,237 61,182 57,396 57,747 57,579 -3.47%
NOSH 87,996 87,996 87,996 87,996 80,000 80,000 80,000 6.53%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -25.61% -7.98% -10.60% -6.24% 0.41% 2.07% 2.03% -
ROE -10.60% -2.68% -2.20% -0.63% 0.24% 0.85% 0.56% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.99 23.33 14.56 7.02 38.71 29.10 19.31 27.99%
EPS -6.72 -1.87 -1.54 -0.44 0.17 0.62 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6338 0.696 0.6993 0.6956 0.7178 0.7222 0.7201 -8.13%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.84 19.03 11.88 5.85 29.31 22.04 14.62 34.52%
EPS -5.48 -1.52 -1.26 -0.36 0.13 0.47 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5171 0.5678 0.5705 0.5795 0.5436 0.5469 0.5453 -3.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.70 0.52 0.55 0.65 0.475 0.43 0.445 -
P/RPS 2.50 2.23 3.78 9.26 1.23 1.48 2.30 5.70%
P/EPS -10.42 -27.87 -35.68 -149.27 279.28 69.88 110.85 -
EY -9.60 -3.59 -2.80 -0.67 0.36 1.43 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.75 0.79 0.93 0.66 0.60 0.62 46.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 -
Price 0.515 0.72 0.71 0.71 0.55 0.435 0.505 -
P/RPS 1.84 3.09 4.88 10.12 1.42 1.49 2.62 -20.93%
P/EPS -7.66 -38.59 -46.05 -163.05 323.37 70.70 125.80 -
EY -13.05 -2.59 -2.17 -0.61 0.31 1.41 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 1.02 1.02 0.77 0.60 0.70 10.19%

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