[DFCITY] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -219.66%
YoY- -565.23%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 21,115 24,112 27,779 28,054 28,954 30,950 32,052 -24.27%
PBT -6,428 -6,102 -1,575 -1,292 -157 670 611 -
Tax -63 -73 -382 -223 -322 -543 -278 -62.79%
NP -6,491 -6,175 -1,957 -1,515 -479 127 333 -
-
NP to SH -6,109 -5,787 -1,962 -1,512 -473 136 347 -
-
Tax Rate - - - - - 81.04% 45.50% -
Total Cost 27,606 30,287 29,736 29,569 29,433 30,823 31,719 -8.83%
-
Net Worth 54,744 54,594 59,952 60,237 61,182 57,396 57,747 -3.49%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 54,744 54,594 59,952 60,237 61,182 57,396 57,747 -3.49%
NOSH 87,996 87,996 87,996 87,996 87,996 80,000 80,000 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -30.74% -25.61% -7.04% -5.40% -1.65% 0.41% 1.04% -
ROE -11.16% -10.60% -3.27% -2.51% -0.77% 0.24% 0.60% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 24.01 27.99 32.25 32.57 32.92 38.71 40.08 -28.91%
EPS -6.95 -6.72 -2.28 -1.76 -0.54 0.17 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6224 0.6338 0.696 0.6993 0.6956 0.7178 0.7222 -9.43%
Adjusted Per Share Value based on latest NOSH - 87,996
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.00 22.84 26.31 26.57 27.42 29.31 30.36 -24.27%
EPS -5.79 -5.48 -1.86 -1.43 -0.45 0.13 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5185 0.5171 0.5678 0.5705 0.5795 0.5436 0.5469 -3.48%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.42 0.70 0.52 0.55 0.65 0.475 0.43 -
P/RPS 1.75 2.50 1.61 1.69 1.97 1.23 1.07 38.77%
P/EPS -6.05 -10.42 -22.83 -31.33 -120.87 279.28 99.09 -
EY -16.54 -9.60 -4.38 -3.19 -0.83 0.36 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.10 0.75 0.79 0.93 0.66 0.60 7.62%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 17/06/20 28/02/20 25/11/19 22/11/19 22/11/19 28/02/19 29/11/18 -
Price 0.43 0.515 0.72 0.71 0.71 0.55 0.435 -
P/RPS 1.79 1.84 2.23 2.18 2.16 1.42 1.09 39.15%
P/EPS -6.19 -7.67 -31.61 -40.45 -132.03 323.37 100.24 -
EY -16.15 -13.05 -3.16 -2.47 -0.76 0.31 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 1.03 1.02 1.02 0.77 0.60 9.75%

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