[DFCITY] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 110.0%
YoY- 5.12%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,438 8,003 7,531 9,284 8,939 11,403 10,675 -7.86%
PBT 458 596 428 1,401 585 521 613 -17.61%
Tax -142 -222 -113 -436 -155 -127 -172 -11.96%
NP 316 374 315 965 430 394 441 -19.87%
-
NP to SH 315 371 315 945 450 393 438 -19.68%
-
Tax Rate 31.00% 37.25% 26.40% 31.12% 26.50% 24.38% 28.06% -
Total Cost 9,122 7,629 7,216 8,319 8,509 11,009 10,234 -7.36%
-
Net Worth 57,548 57,948 51,159 50,191 49,628 49,886 49,143 11.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 797 - - - -
Div Payout % - - - 84.39% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 57,548 57,948 51,159 50,191 49,628 49,886 49,143 11.06%
NOSH 80,769 80,652 80,769 79,745 80,357 80,204 79,636 0.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.35% 4.67% 4.18% 10.39% 4.81% 3.46% 4.13% -
ROE 0.55% 0.64% 0.62% 1.88% 0.91% 0.79% 0.89% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.69 9.92 9.32 11.64 11.12 14.22 13.40 -8.67%
EPS 0.39 0.46 0.39 1.18 0.56 0.49 0.55 -20.43%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.7125 0.7185 0.6334 0.6294 0.6176 0.622 0.6171 10.02%
Adjusted Per Share Value based on latest NOSH - 79,745
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.94 7.58 7.13 8.79 8.47 10.80 10.11 -7.85%
EPS 0.30 0.35 0.30 0.89 0.43 0.37 0.41 -18.75%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.545 0.5488 0.4845 0.4754 0.47 0.4725 0.4654 11.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.29 0.35 0.26 0.26 0.35 0.405 -
P/RPS 2.65 2.92 3.75 2.23 2.34 2.46 3.02 -8.32%
P/EPS 79.49 63.04 89.74 21.94 46.43 71.43 73.64 5.21%
EY 1.26 1.59 1.11 4.56 2.15 1.40 1.36 -4.95%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.55 0.41 0.42 0.56 0.66 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 23/05/11 -
Price 0.31 0.28 0.29 0.32 0.27 0.31 0.35 -
P/RPS 2.65 2.82 3.11 2.75 2.43 2.18 2.61 1.01%
P/EPS 79.49 60.87 74.36 27.00 48.21 63.27 63.64 15.93%
EY 1.26 1.64 1.34 3.70 2.07 1.58 1.57 -13.60%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.46 0.51 0.44 0.50 0.57 -15.81%

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