[DFCITY] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -38.51%
YoY- -25.83%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 41,952 42,983 42,984 39,954 38,226 38,814 39,492 4.10%
PBT 1,782 1,776 1,976 1,667 2,009 2,037 1,846 -2.32%
Tax -932 -879 -944 -836 -648 -625 -620 31.19%
NP 850 897 1,032 831 1,361 1,412 1,226 -21.64%
-
NP to SH 863 945 1,068 867 1,410 1,490 1,369 -26.45%
-
Tax Rate 52.30% 49.49% 47.77% 50.15% 32.25% 30.68% 33.59% -
Total Cost 41,102 42,086 41,952 39,123 36,865 37,402 38,266 4.87%
-
Net Worth 53,764 54,119 53,001 48,582 53,229 51,747 51,848 2.44%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 53,764 54,119 53,001 48,582 53,229 51,747 51,848 2.44%
NOSH 80,909 81,578 80,135 74,285 81,428 79,428 79,999 0.75%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.03% 2.09% 2.40% 2.08% 3.56% 3.64% 3.10% -
ROE 1.61% 1.75% 2.02% 1.78% 2.65% 2.88% 2.64% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.85 52.69 53.64 53.78 46.94 48.87 49.37 3.31%
EPS 1.07 1.16 1.33 1.17 1.73 1.88 1.71 -26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6645 0.6634 0.6614 0.654 0.6537 0.6515 0.6481 1.67%
Adjusted Per Share Value based on latest NOSH - 74,285
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.69 40.67 40.67 37.80 36.16 36.72 37.36 4.11%
EPS 0.82 0.89 1.01 0.82 1.33 1.41 1.30 -26.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5086 0.512 0.5014 0.4596 0.5036 0.4896 0.4905 2.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.40 0.34 0.39 0.355 0.41 0.435 0.465 -
P/RPS 0.77 0.65 0.73 0.66 0.87 0.89 0.94 -12.44%
P/EPS 37.50 29.35 29.26 30.42 23.68 23.19 27.17 23.93%
EY 2.67 3.41 3.42 3.29 4.22 4.31 3.68 -19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.59 0.54 0.63 0.67 0.72 -11.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 29/05/15 27/02/15 28/11/14 25/08/14 26/05/14 -
Price 0.40 0.35 0.32 0.40 0.39 0.42 0.46 -
P/RPS 0.77 0.66 0.60 0.74 0.83 0.86 0.93 -11.81%
P/EPS 37.50 30.21 24.01 34.27 22.52 22.39 26.88 24.82%
EY 2.67 3.31 4.16 2.92 4.44 4.47 3.72 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.48 0.61 0.60 0.64 0.71 -10.60%

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