[DFCITY] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -42.48%
YoY- -21.26%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 25,086 30,878 39,864 38,138 40,050 33,992 35,802 -5.75%
PBT -2,924 1,002 2,242 1,462 2,210 1,992 1,020 -
Tax 264 -376 -536 -284 -790 -704 -612 -
NP -2,660 626 1,706 1,178 1,420 1,288 408 -
-
NP to SH -2,656 642 1,724 1,178 1,496 1,340 698 -
-
Tax Rate - 37.52% 23.91% 19.43% 35.75% 35.34% 60.00% -
Total Cost 27,746 30,252 38,158 36,960 38,630 32,704 35,394 -3.97%
-
Net Worth 60,237 57,579 54,965 53,575 52,789 51,964 50,200 3.08%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 60,237 57,579 54,965 53,575 52,789 51,964 50,200 3.08%
NOSH 87,996 80,000 80,000 79,594 79,574 79,761 79,318 1.74%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -10.60% 2.03% 4.28% 3.09% 3.55% 3.79% 1.14% -
ROE -4.41% 1.11% 3.14% 2.20% 2.83% 2.58% 1.39% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.12 38.62 49.85 47.92 50.33 42.62 45.14 -7.04%
EPS -3.08 0.80 2.16 1.48 1.88 1.68 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 1.67%
Adjusted Per Share Value based on latest NOSH - 76,999
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 23.76 29.24 37.75 36.12 37.93 32.19 33.91 -5.75%
EPS -2.52 0.61 1.63 1.12 1.42 1.27 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5705 0.5453 0.5206 0.5074 0.50 0.4921 0.4754 3.08%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.55 0.445 0.32 0.325 0.34 0.435 0.29 -
P/RPS 1.89 1.15 0.64 0.68 0.68 1.02 0.64 19.76%
P/EPS -17.84 55.42 14.84 21.96 18.09 25.89 32.95 -
EY -5.61 1.80 6.74 4.55 5.53 3.86 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.62 0.47 0.48 0.51 0.67 0.46 9.42%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/11/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 -
Price 0.71 0.505 0.34 0.32 0.35 0.42 0.315 -
P/RPS 2.44 1.31 0.68 0.67 0.70 0.99 0.70 23.12%
P/EPS -23.03 62.90 15.77 21.62 18.62 25.00 35.80 -
EY -4.34 1.59 6.34 4.63 5.37 4.00 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.70 0.49 0.48 0.53 0.64 0.50 12.61%

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