[DFCITY] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 14.61%
YoY- -40.06%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 39,417 38,308 35,644 37,634 33,296 41,356 37,494 0.83%
PBT 1,370 1,918 1,765 1,154 1,976 2,292 2,770 -11.06%
Tax -409 -816 -688 -596 -636 -605 -742 -9.44%
NP 961 1,102 1,077 558 1,340 1,686 2,028 -11.69%
-
NP to SH 968 1,116 1,121 800 1,334 1,708 2,020 -11.52%
-
Tax Rate 29.85% 42.54% 38.98% 51.65% 32.19% 26.40% 26.79% -
Total Cost 38,456 37,205 34,566 37,076 31,956 39,669 35,466 1.35%
-
Net Worth 53,835 52,970 52,358 50,887 57,056 49,446 43,346 3.67%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 53,835 52,970 52,358 50,887 57,056 49,446 43,346 3.67%
NOSH 79,780 79,714 80,095 80,000 80,079 80,062 71,800 1.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.44% 2.88% 3.02% 1.48% 4.02% 4.08% 5.41% -
ROE 1.80% 2.11% 2.14% 1.57% 2.34% 3.45% 4.66% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.41 48.06 44.50 47.04 41.58 51.65 52.22 -0.91%
EPS 1.21 1.40 1.40 1.00 1.67 2.13 2.81 -13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6748 0.6645 0.6537 0.6361 0.7125 0.6176 0.6037 1.87%
Adjusted Per Share Value based on latest NOSH - 80,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.29 36.24 33.72 35.61 31.50 39.13 35.47 0.83%
EPS 0.92 1.06 1.06 0.76 1.26 1.62 1.91 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.5011 0.4953 0.4814 0.5398 0.4678 0.4101 3.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.28 0.40 0.41 0.29 0.31 0.26 0.43 -
P/RPS 0.57 0.83 0.92 0.62 0.75 0.50 0.82 -5.87%
P/EPS 23.08 28.57 29.29 29.00 18.60 12.19 15.28 7.10%
EY 4.33 3.50 3.41 3.45 5.38 8.21 6.54 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.63 0.46 0.44 0.42 0.71 -8.73%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 21/11/11 29/11/10 -
Price 0.305 0.40 0.39 0.29 0.31 0.27 0.40 -
P/RPS 0.62 0.83 0.88 0.62 0.75 0.52 0.77 -3.54%
P/EPS 25.14 28.57 27.86 29.00 18.60 12.66 14.22 9.95%
EY 3.98 3.50 3.59 3.45 5.38 7.90 7.03 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.60 0.46 0.44 0.44 0.66 -6.17%

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