[DFCITY] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.35%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 36,452 46,048 33,928 34,836 30,124 42,700 30,048 3.26%
PBT 2,216 3,388 2,152 972 1,712 2,452 2,304 -0.64%
Tax -160 -1,152 -720 -556 -452 -688 -668 -21.17%
NP 2,056 2,236 1,432 416 1,260 1,764 1,636 3.87%
-
NP to SH 2,048 2,372 1,568 768 1,260 1,752 1,632 3.85%
-
Tax Rate 7.22% 34.00% 33.46% 57.20% 26.40% 28.06% 28.99% -
Total Cost 34,396 43,812 32,496 34,420 28,864 40,936 28,412 3.23%
-
Net Worth 53,768 53,001 51,848 50,479 51,159 49,143 42,224 4.10%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 53,768 53,001 51,848 50,479 51,159 49,143 42,224 4.10%
NOSH 80,000 80,135 79,999 80,000 80,769 79,636 71,578 1.86%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.64% 4.86% 4.22% 1.19% 4.18% 4.13% 5.44% -
ROE 3.81% 4.48% 3.02% 1.52% 2.46% 3.57% 3.87% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.57 57.46 42.41 43.55 37.30 53.62 41.98 1.37%
EPS 2.56 2.96 1.96 0.96 1.56 2.20 2.28 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6721 0.6614 0.6481 0.631 0.6334 0.6171 0.5899 2.19%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.52 43.61 32.13 32.99 28.53 40.44 28.46 3.26%
EPS 1.94 2.25 1.49 0.73 1.19 1.66 1.55 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5092 0.502 0.491 0.4781 0.4845 0.4654 0.3999 4.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.345 0.39 0.465 0.28 0.35 0.405 0.52 -
P/RPS 0.76 0.68 1.10 0.64 0.94 0.76 1.24 -7.82%
P/EPS 13.48 13.18 23.72 29.17 22.44 18.41 22.81 -8.38%
EY 7.42 7.59 4.22 3.43 4.46 5.43 4.38 9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.72 0.44 0.55 0.66 0.88 -8.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 26/05/14 27/05/13 28/05/12 23/05/11 21/05/10 -
Price 0.335 0.32 0.46 0.30 0.29 0.35 0.46 -
P/RPS 0.74 0.56 1.08 0.69 0.78 0.65 1.10 -6.38%
P/EPS 13.09 10.81 23.47 31.25 18.59 15.91 20.18 -6.95%
EY 7.64 9.25 4.26 3.20 5.38 6.29 4.96 7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.71 0.48 0.46 0.57 0.78 -7.13%

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