[DFCITY] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1.46%
YoY- 3.05%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 8,492 10,676 9,256 27,121 10,494 9,956 9,113 -4.59%
PBT 182 532 589 621 297 177 554 -52.35%
Tax -34 -117 -151 -492 -165 -102 -40 -10.25%
NP 148 415 438 129 132 75 514 -56.36%
-
NP to SH 149 419 443 135 137 77 512 -56.05%
-
Tax Rate 18.68% 21.99% 25.64% 79.23% 55.56% 57.63% 7.22% -
Total Cost 8,344 10,261 8,818 26,992 10,362 9,881 8,599 -1.98%
-
Net Worth 55,117 54,965 54,554 54,120 54,380 51,828 53,768 1.66%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 55,117 54,965 54,554 54,120 54,380 51,828 53,768 1.66%
NOSH 80,000 80,000 80,000 80,000 80,588 76,999 80,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.74% 3.89% 4.73% 0.48% 1.26% 0.75% 5.64% -
ROE 0.27% 0.76% 0.81% 0.25% 0.25% 0.15% 0.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.62 13.35 11.57 33.90 13.02 12.93 11.39 -4.55%
EPS 0.19 0.52 0.55 0.17 0.17 0.10 0.64 -55.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6893 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 1.69%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.04 10.11 8.77 25.69 9.94 9.43 8.63 -4.60%
EPS 0.14 0.40 0.42 0.13 0.13 0.07 0.48 -55.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.522 0.5206 0.5167 0.5126 0.515 0.4909 0.5092 1.66%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.32 0.32 0.37 0.29 0.28 0.325 0.345 -
P/RPS 3.01 2.40 3.20 0.86 2.15 2.51 3.03 -0.44%
P/EPS 171.73 61.07 66.79 171.85 164.71 325.00 53.91 116.34%
EY 0.58 1.64 1.50 0.58 0.61 0.31 1.86 -53.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.54 0.43 0.41 0.48 0.51 -6.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 -
Price 0.615 0.34 0.35 0.36 0.305 0.32 0.335 -
P/RPS 5.79 2.55 3.02 1.06 2.34 2.47 2.94 57.05%
P/EPS 330.04 64.88 63.18 213.33 179.41 320.00 52.34 240.93%
EY 0.30 1.54 1.58 0.47 0.56 0.31 1.91 -70.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.49 0.51 0.53 0.45 0.48 0.50 46.82%

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