[DFCITY] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 36.94%
YoY- 41.26%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 12,614 18,778 16,374 13,888 26,797 31,025 37,898 -16.74%
PBT -1,721 1,686 -916 -1,542 -1,964 1,030 1,737 -
Tax -86 -472 -202 13 -174 -389 -402 -22.65%
NP -1,808 1,214 -1,118 -1,529 -2,138 641 1,334 -
-
NP to SH -1,588 1,562 -882 -1,258 -2,142 656 1,348 -
-
Tax Rate - 28.00% - - - 37.77% 23.14% -
Total Cost 14,422 17,564 17,493 15,417 28,935 30,384 36,564 -14.35%
-
Net Worth 60,183 58,737 53,706 54,506 59,952 57,747 55,117 1.47%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 60,183 58,737 53,706 54,506 59,952 57,747 55,117 1.47%
NOSH 105,587 105,587 87,996 87,996 87,996 80,000 80,000 4.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -14.33% 6.47% -6.83% -11.01% -7.98% 2.07% 3.52% -
ROE -2.64% 2.66% -1.64% -2.31% -3.57% 1.14% 2.45% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.95 17.79 18.62 15.79 31.11 38.80 47.40 -20.51%
EPS -1.51 1.48 -1.00 -1.43 -2.49 0.83 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5702 0.5565 0.6106 0.6197 0.696 0.7222 0.6893 -3.11%
Adjusted Per Share Value based on latest NOSH - 87,996
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.93 17.77 15.49 13.14 25.35 29.35 35.85 -16.74%
EPS -1.50 1.48 -0.84 -1.19 -2.03 0.62 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5694 0.5557 0.5081 0.5157 0.5672 0.5463 0.5214 1.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.30 0.42 0.515 0.49 0.52 0.43 0.32 -
P/RPS 2.51 2.36 2.77 3.10 1.67 1.11 0.68 24.30%
P/EPS -19.94 28.37 -51.32 -34.24 -20.90 52.41 18.98 -
EY -5.02 3.53 -1.95 -2.92 -4.78 1.91 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 0.84 0.79 0.75 0.60 0.46 2.38%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 23/11/22 22/11/21 23/11/20 25/11/19 29/11/18 24/11/17 -
Price 0.32 0.435 0.48 0.50 0.72 0.435 0.615 -
P/RPS 2.68 2.44 2.58 3.17 2.31 1.12 1.30 12.80%
P/EPS -21.27 29.38 -47.83 -34.94 -28.95 53.02 36.48 -
EY -4.70 3.40 -2.09 -2.86 -3.45 1.89 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.79 0.81 1.03 0.60 0.89 -7.42%

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