[DFCITY] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 17.11%
YoY- 125.91%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,954 38,226 38,814 39,492 39,719 37,972 37,085 5.07%
PBT 1,667 2,009 2,037 1,846 1,551 424 526 115.30%
Tax -836 -648 -625 -620 -579 -286 -287 103.56%
NP 831 1,361 1,412 1,226 972 138 239 128.98%
-
NP to SH 867 1,410 1,490 1,369 1,169 328 392 69.50%
-
Tax Rate 50.15% 32.25% 30.68% 33.59% 37.33% 67.45% 54.56% -
Total Cost 39,123 36,865 37,402 38,266 38,747 37,834 36,846 4.06%
-
Net Worth 48,582 53,229 51,747 51,848 51,546 51,503 49,682 -1.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 48,582 53,229 51,747 51,848 51,546 51,503 49,682 -1.47%
NOSH 74,285 81,428 79,428 79,999 80,140 80,967 78,499 -3.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.08% 3.56% 3.64% 3.10% 2.45% 0.36% 0.64% -
ROE 1.78% 2.65% 2.88% 2.64% 2.27% 0.64% 0.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.78 46.94 48.87 49.37 49.56 46.90 47.24 9.00%
EPS 1.17 1.73 1.88 1.71 1.46 0.41 0.50 75.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.654 0.6537 0.6515 0.6481 0.6432 0.6361 0.6329 2.20%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.84 36.20 36.76 37.40 37.62 35.96 35.12 5.08%
EPS 0.82 1.34 1.41 1.30 1.11 0.31 0.37 69.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4601 0.5041 0.4901 0.491 0.4882 0.4878 0.4705 -1.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.355 0.41 0.435 0.465 0.34 0.29 0.29 -
P/RPS 0.66 0.87 0.89 0.94 0.69 0.62 0.61 5.37%
P/EPS 30.42 23.68 23.19 27.17 23.31 71.59 58.07 -34.93%
EY 3.29 4.22 4.31 3.68 4.29 1.40 1.72 53.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.67 0.72 0.53 0.46 0.46 11.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 26/05/14 28/02/14 25/11/13 26/08/13 -
Price 0.40 0.39 0.42 0.46 0.435 0.29 0.315 -
P/RPS 0.74 0.83 0.86 0.93 0.88 0.62 0.67 6.82%
P/EPS 34.27 22.52 22.39 26.88 29.82 71.59 63.08 -33.34%
EY 2.92 4.44 4.47 3.72 3.35 1.40 1.59 49.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.64 0.71 0.68 0.46 0.50 14.13%

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