[DFCITY] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2180.77%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,202 8,706 8,513 11,512 13,221 9,737 8,514 5.30%
PBT 409 334 258 847 343 328 458 -7.24%
Tax -290 -217 -107 -288 -320 -164 -172 41.52%
NP 119 117 151 559 23 164 286 -44.17%
-
NP to SH 131 89 155 593 26 171 278 -39.36%
-
Tax Rate 70.90% 64.97% 41.47% 34.00% 93.29% 50.00% 37.55% -
Total Cost 9,083 8,589 8,362 10,953 13,198 9,573 8,228 6.79%
-
Net Worth 53,256 53,764 54,119 53,001 48,582 53,229 51,747 1.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 53,256 53,764 54,119 53,001 48,582 53,229 51,747 1.92%
NOSH 80,000 80,909 81,578 80,135 74,285 81,428 79,428 0.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.29% 1.34% 1.77% 4.86% 0.17% 1.68% 3.36% -
ROE 0.25% 0.17% 0.29% 1.12% 0.05% 0.32% 0.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.50 10.76 10.44 14.37 17.80 11.96 10.72 4.78%
EPS 0.16 0.11 0.19 0.74 0.03 0.21 0.35 -40.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.6645 0.6634 0.6614 0.654 0.6537 0.6515 1.44%
Adjusted Per Share Value based on latest NOSH - 80,135
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.71 8.24 8.05 10.89 12.51 9.21 8.05 5.37%
EPS 0.12 0.08 0.15 0.56 0.02 0.16 0.26 -40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5038 0.5086 0.512 0.5014 0.4596 0.5036 0.4896 1.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.40 0.40 0.34 0.39 0.355 0.41 0.435 -
P/RPS 3.48 3.72 3.26 2.71 1.99 3.43 4.06 -9.74%
P/EPS 244.27 363.64 178.95 52.70 1,014.29 195.24 124.29 56.70%
EY 0.41 0.28 0.56 1.90 0.10 0.51 0.80 -35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.51 0.59 0.54 0.63 0.67 -7.07%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 0.35 0.40 0.35 0.32 0.40 0.39 0.42 -
P/RPS 3.04 3.72 3.35 2.23 2.25 3.26 3.92 -15.55%
P/EPS 213.74 363.64 184.21 43.24 1,142.86 185.71 120.00 46.78%
EY 0.47 0.28 0.54 2.31 0.09 0.54 0.83 -31.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.53 0.48 0.61 0.60 0.64 -11.78%

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