[DFCITY] QoQ 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- 47.19%
YoY- 403.85%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 10,494 9,956 9,113 9,202 8,706 8,513 11,512 -5.96%
PBT 297 177 554 409 334 258 847 -50.17%
Tax -165 -102 -40 -290 -217 -107 -288 -30.94%
NP 132 75 514 119 117 151 559 -61.69%
-
NP to SH 137 77 512 131 89 155 593 -62.24%
-
Tax Rate 55.56% 57.63% 7.22% 70.90% 64.97% 41.47% 34.00% -
Total Cost 10,362 9,881 8,599 9,083 8,589 8,362 10,953 -3.62%
-
Net Worth 54,380 51,828 53,768 53,256 53,764 54,119 53,001 1.72%
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 54,380 51,828 53,768 53,256 53,764 54,119 53,001 1.72%
NOSH 80,588 76,999 80,000 80,000 80,909 81,578 80,135 0.37%
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 1.26% 0.75% 5.64% 1.29% 1.34% 1.77% 4.86% -
ROE 0.25% 0.15% 0.95% 0.25% 0.17% 0.29% 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 13.02 12.93 11.39 11.50 10.76 10.44 14.37 -6.34%
EPS 0.17 0.10 0.64 0.16 0.11 0.19 0.74 -62.38%
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 9.93 9.42 8.62 8.71 8.24 8.05 10.89 -5.95%
EPS 0.13 0.07 0.48 0.12 0.08 0.15 0.56 -62.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5145 0.4903 0.5087 0.5038 0.5086 0.512 0.5014 1.72%
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 2.15 2.51 3.03 3.48 3.72 3.26 2.71 -14.26%
P/EPS 164.71 325.00 53.91 244.27 363.64 178.95 52.70 113.32%
EY 0.61 0.31 1.86 0.41 0.28 0.56 1.90 -53.01%
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 2.34 2.47 2.94 3.04 3.72 3.35 2.23 3.25%
P/EPS 179.41 320.00 52.34 213.74 363.64 184.21 43.24 157.54%
EY 0.56 0.31 1.91 0.47 0.28 0.54 2.31 -61.02%
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