[DFCITY] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -51.28%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 9,284 8,939 11,403 10,675 14,901 11,591 9,018 1.95%
PBT 1,401 585 521 613 1,305 817 685 60.91%
Tax -436 -155 -127 -172 -420 -211 -179 80.73%
NP 965 430 394 441 885 606 506 53.60%
-
NP to SH 945 450 393 438 899 603 504 51.88%
-
Tax Rate 31.12% 26.50% 24.38% 28.06% 32.18% 25.83% 26.13% -
Total Cost 8,319 8,509 11,009 10,234 14,016 10,985 8,512 -1.51%
-
Net Worth 50,191 49,628 49,886 49,143 44,331 43,337 42,926 10.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 797 - - - 719 - - -
Div Payout % 84.39% - - - 80.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 50,191 49,628 49,886 49,143 44,331 43,337 42,926 10.95%
NOSH 79,745 80,357 80,204 79,636 71,920 71,785 72,000 7.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.39% 4.81% 3.46% 4.13% 5.94% 5.23% 5.61% -
ROE 1.88% 0.91% 0.79% 0.89% 2.03% 1.39% 1.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.64 11.12 14.22 13.40 20.72 16.15 12.53 -4.78%
EPS 1.18 0.56 0.49 0.55 1.25 0.84 0.70 41.50%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.6294 0.6176 0.622 0.6171 0.6164 0.6037 0.5962 3.66%
Adjusted Per Share Value based on latest NOSH - 79,636
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.78 8.46 10.79 10.10 14.10 10.97 8.53 1.93%
EPS 0.89 0.43 0.37 0.41 0.85 0.57 0.48 50.75%
DPS 0.75 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.4749 0.4695 0.472 0.4649 0.4194 0.41 0.4061 10.96%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.26 0.26 0.35 0.405 0.44 0.43 0.49 -
P/RPS 2.23 2.34 2.46 3.02 2.12 2.66 3.91 -31.15%
P/EPS 21.94 46.43 71.43 73.64 35.20 51.19 70.00 -53.76%
EY 4.56 2.15 1.40 1.36 2.84 1.95 1.43 116.18%
DY 3.85 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.41 0.42 0.56 0.66 0.71 0.71 0.82 -36.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 22/08/11 23/05/11 25/02/11 29/11/10 23/08/10 -
Price 0.32 0.27 0.31 0.35 0.40 0.40 0.53 -
P/RPS 2.75 2.43 2.18 2.61 1.93 2.48 4.23 -24.89%
P/EPS 27.00 48.21 63.27 63.64 32.00 47.62 75.71 -49.61%
EY 3.70 2.07 1.58 1.57 3.13 2.10 1.32 98.42%
DY 3.13 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.51 0.44 0.50 0.57 0.65 0.66 0.89 -30.93%

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