[DFCITY] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 6.77%
YoY- -69.69%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,054 28,954 30,950 32,052 32,714 36,119 37,207 -17.20%
PBT -1,292 -157 670 611 521 945 1,141 -
Tax -223 -322 -543 -278 -208 -309 -288 -15.71%
NP -1,515 -479 127 333 313 636 853 -
-
NP to SH -1,512 -473 136 347 325 649 866 -
-
Tax Rate - - 81.04% 45.50% 39.92% 32.70% 25.24% -
Total Cost 29,569 29,433 30,823 31,719 32,401 35,483 36,354 -12.89%
-
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 60,237 61,182 57,396 57,747 57,579 57,483 54,973 6.30%
NOSH 87,996 87,996 80,000 80,000 80,000 80,000 80,000 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -5.40% -1.65% 0.41% 1.04% 0.96% 1.76% 2.29% -
ROE -2.51% -0.77% 0.24% 0.60% 0.56% 1.13% 1.58% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.57 32.92 38.71 40.08 40.91 45.17 46.53 -21.21%
EPS -1.76 -0.54 0.17 0.43 0.41 0.81 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.6956 0.7178 0.7222 0.7201 0.7189 0.6875 1.14%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.54 27.39 29.28 30.32 30.95 34.17 35.20 -17.20%
EPS -1.43 -0.45 0.13 0.33 0.31 0.61 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.5788 0.543 0.5463 0.5447 0.5438 0.5201 6.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.55 0.65 0.475 0.43 0.445 0.39 0.47 -
P/RPS 1.69 1.97 1.23 1.07 1.09 0.86 1.01 41.07%
P/EPS -31.33 -120.87 279.28 99.09 109.49 48.05 43.40 -
EY -3.19 -0.83 0.36 1.01 0.91 2.08 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.66 0.60 0.62 0.54 0.68 10.54%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/11/19 22/11/19 28/02/19 29/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.71 0.71 0.55 0.435 0.505 0.395 0.405 -
P/RPS 2.18 2.16 1.42 1.09 1.23 0.87 0.87 84.79%
P/EPS -40.45 -132.03 323.37 100.24 124.25 48.67 37.40 -
EY -2.47 -0.76 0.31 1.00 0.80 2.05 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 0.77 0.60 0.70 0.55 0.59 44.18%

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