[DFCITY] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -194.95%
YoY- -4355.15%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 14,430 17,552 21,115 24,112 27,779 28,054 28,954 -37.06%
PBT -5,787 -5,768 -6,428 -6,102 -1,575 -1,292 -157 1000.31%
Tax 68 -68 -63 -73 -382 -223 -322 -
NP -5,719 -5,836 -6,491 -6,175 -1,957 -1,515 -479 420.02%
-
NP to SH -5,125 -5,458 -6,109 -5,787 -1,962 -1,512 -473 387.53%
-
Tax Rate - - - - - - - -
Total Cost 20,149 23,388 27,606 30,287 29,736 29,569 29,433 -22.27%
-
Net Worth 54,506 54,454 54,744 54,594 59,952 60,237 61,182 -7.39%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 54,506 54,454 54,744 54,594 59,952 60,237 61,182 -7.39%
NOSH 87,996 87,996 87,996 87,996 87,996 87,996 87,996 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -39.63% -33.25% -30.74% -25.61% -7.04% -5.40% -1.65% -
ROE -9.40% -10.02% -11.16% -10.60% -3.27% -2.51% -0.77% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.41 19.96 24.01 27.99 32.25 32.57 32.92 -37.05%
EPS -5.83 -6.21 -6.95 -6.72 -2.28 -1.76 -0.54 386.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6197 0.6191 0.6224 0.6338 0.696 0.6993 0.6956 -7.39%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.67 16.62 20.00 22.84 26.31 26.57 27.42 -37.04%
EPS -4.85 -5.17 -5.79 -5.48 -1.86 -1.43 -0.45 385.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.5157 0.5185 0.5171 0.5678 0.5705 0.5795 -7.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.49 0.42 0.42 0.70 0.52 0.55 0.65 -
P/RPS 2.99 2.10 1.75 2.50 1.61 1.69 1.97 31.96%
P/EPS -8.41 -6.77 -6.05 -10.42 -22.83 -31.33 -120.87 -83.00%
EY -11.89 -14.77 -16.54 -9.60 -4.38 -3.19 -0.83 486.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.67 1.10 0.75 0.79 0.93 -10.27%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 17/06/20 28/02/20 25/11/19 22/11/19 22/11/19 -
Price 0.50 0.50 0.43 0.515 0.72 0.71 0.71 -
P/RPS 3.05 2.51 1.79 1.84 2.23 2.18 2.16 25.78%
P/EPS -8.58 -8.06 -6.19 -7.67 -31.61 -40.45 -132.03 -83.75%
EY -11.65 -12.41 -16.15 -13.05 -3.16 -2.47 -0.76 514.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.69 0.81 1.03 1.02 1.02 -14.20%

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