[DFCITY] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 196.75%
YoY- 116.88%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,691 2,266 4,487 5,528 5,525 4,433 2,808 40.66%
PBT -321 -124 -729 166 26 -30 -367 -8.51%
Tax -120 74 -183 -43 -188 -127 78 -
NP -441 -50 -912 123 -162 -157 -289 32.44%
-
NP to SH -259 5 -786 119 -123 54 -293 -7.87%
-
Tax Rate - - - 25.90% 723.08% - - -
Total Cost 5,132 2,316 5,399 5,405 5,687 4,590 3,097 39.90%
-
Net Worth 57,566 53,706 53,697 54,480 54,383 54,506 54,454 3.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 57,566 53,706 53,697 54,480 54,383 54,506 54,454 3.76%
NOSH 105,587 87,996 87,996 87,996 87,996 87,996 87,996 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -9.40% -2.21% -20.33% 2.23% -2.93% -3.54% -10.29% -
ROE -0.45% 0.01% -1.46% 0.22% -0.23% 0.10% -0.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.44 2.58 5.10 6.28 6.28 5.04 3.19 24.58%
EPS -0.25 0.01 -0.89 0.14 -0.14 0.06 -0.33 -16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5452 0.6106 0.6105 0.6194 0.6183 0.6197 0.6191 -8.10%
Adjusted Per Share Value based on latest NOSH - 87,996
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.44 2.14 4.25 5.23 5.23 4.19 2.66 40.58%
EPS -0.25 0.00 -0.74 0.11 -0.12 0.05 -0.28 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5446 0.5081 0.508 0.5154 0.5145 0.5157 0.5152 3.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.44 0.515 0.46 0.53 0.50 0.49 0.42 -
P/RPS 9.90 19.99 9.02 8.43 7.96 9.72 13.16 -17.24%
P/EPS -179.38 9,059.57 -51.48 391.74 -357.55 798.13 -126.08 26.41%
EY -0.56 0.01 -1.94 0.26 -0.28 0.13 -0.79 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.75 0.86 0.81 0.79 0.68 12.33%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 22/11/21 23/08/21 31/05/21 24/02/21 23/11/20 24/08/20 -
Price 0.425 0.48 0.51 0.00 0.465 0.50 0.50 -
P/RPS 9.57 18.63 10.00 0.00 7.40 9.92 15.66 -27.92%
P/EPS -173.26 8,443.87 -57.07 0.00 -332.52 814.42 -150.10 10.00%
EY -0.58 0.01 -1.75 0.00 -0.30 0.12 -0.67 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.84 0.00 0.75 0.81 0.81 -2.47%

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