[DFCITY] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 57.22%
YoY- -62.14%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 18,486 18,775 16,498 15,392 16,972 17,806 19,973 -5.01%
PBT 755 944 499 -216 -1,008 -661 -567 -
Tax -362 -474 -301 -622 -272 -340 -541 -23.44%
NP 393 470 198 -838 -1,280 -1,001 -1,108 -
-
NP to SH 724 913 595 -394 -921 -785 -736 -
-
Tax Rate 47.95% 50.21% 60.32% - - - - -
Total Cost 18,093 18,305 16,300 16,230 18,252 18,807 21,081 -9.66%
-
Net Worth 58,748 58,737 5,838 5,820,972 57,566 53,706 53,697 6.15%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 58,748 58,737 5,838 5,820,972 57,566 53,706 53,697 6.15%
NOSH 105,587 105,587 105,587 105,587 105,587 87,996 87,996 12.88%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.13% 2.50% 1.20% -5.44% -7.54% -5.62% -5.55% -
ROE 1.23% 1.55% 10.19% -0.01% -1.60% -1.46% -1.37% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.51 17.79 156.41 14.58 16.07 20.24 22.71 -15.87%
EPS 0.69 0.87 5.64 -0.37 -0.87 -0.89 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5564 0.5565 0.5535 55.15 0.5452 0.6106 0.6105 -5.98%
Adjusted Per Share Value based on latest NOSH - 105,587
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.49 17.76 15.61 14.56 16.06 16.85 18.90 -5.02%
EPS 0.68 0.86 0.56 -0.37 -0.87 -0.74 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5558 0.5557 0.0552 55.0707 0.5446 0.5081 0.508 6.16%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.385 0.42 0.43 0.42 0.44 0.515 0.46 -
P/RPS 2.20 2.36 0.27 2.88 2.74 2.54 2.03 5.49%
P/EPS 56.15 48.55 7.62 -112.51 -50.44 -57.70 -54.97 -
EY 1.78 2.06 13.12 -0.89 -1.98 -1.73 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.78 0.01 0.81 0.84 0.75 -5.39%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 22/08/22 31/05/22 22/02/22 22/11/21 23/08/21 -
Price 0.35 0.435 0.44 0.405 0.425 0.48 0.51 -
P/RPS 2.00 2.45 0.28 2.78 2.64 2.37 2.25 -7.53%
P/EPS 51.04 50.29 7.80 -108.49 -48.72 -53.78 -60.95 -
EY 1.96 1.99 12.82 -0.92 -2.05 -1.86 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.79 0.01 0.78 0.79 0.84 -17.40%

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