[DFCITY] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 290.84%
YoY- -13.66%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 27,121 10,494 9,956 9,113 9,202 8,706 8,513 115.75%
PBT 621 297 177 554 409 334 258 79.12%
Tax -492 -165 -102 -40 -290 -217 -107 175.24%
NP 129 132 75 514 119 117 151 -9.92%
-
NP to SH 135 137 77 512 131 89 155 -8.76%
-
Tax Rate 79.23% 55.56% 57.63% 7.22% 70.90% 64.97% 41.47% -
Total Cost 26,992 10,362 9,881 8,599 9,083 8,589 8,362 117.64%
-
Net Worth 54,120 54,380 51,828 53,768 53,256 53,764 54,119 0.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 54,120 54,380 51,828 53,768 53,256 53,764 54,119 0.00%
NOSH 80,000 80,588 76,999 80,000 80,000 80,909 81,578 -1.28%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.48% 1.26% 0.75% 5.64% 1.29% 1.34% 1.77% -
ROE 0.25% 0.25% 0.15% 0.95% 0.25% 0.17% 0.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.90 13.02 12.93 11.39 11.50 10.76 10.44 118.49%
EPS 0.17 0.17 0.10 0.64 0.16 0.11 0.19 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6765 0.6748 0.6731 0.6721 0.6657 0.6645 0.6634 1.30%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.66 9.93 9.42 8.62 8.71 8.24 8.05 115.83%
EPS 0.13 0.13 0.07 0.48 0.12 0.08 0.15 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.512 0.5145 0.4903 0.5087 0.5038 0.5086 0.512 0.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.29 0.28 0.325 0.345 0.40 0.40 0.34 -
P/RPS 0.86 2.15 2.51 3.03 3.48 3.72 3.26 -58.70%
P/EPS 171.85 164.71 325.00 53.91 244.27 363.64 178.95 -2.65%
EY 0.58 0.61 0.31 1.86 0.41 0.28 0.56 2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.48 0.51 0.60 0.60 0.51 -10.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 23/11/15 24/08/15 -
Price 0.36 0.305 0.32 0.335 0.35 0.40 0.35 -
P/RPS 1.06 2.34 2.47 2.94 3.04 3.72 3.35 -53.40%
P/EPS 213.33 179.41 320.00 52.34 213.74 363.64 184.21 10.22%
EY 0.47 0.56 0.31 1.91 0.47 0.28 0.54 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.48 0.50 0.53 0.60 0.53 0.00%

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