[DFCITY] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.27%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 22,112 12,700 24,688 32,672 37,024 36,452 46,048 -11.49%
PBT 664 -3,040 -1,736 1,572 2,356 2,216 3,388 -23.76%
Tax -172 236 196 -688 -604 -160 -1,152 -27.14%
NP 492 -2,804 -1,540 884 1,752 2,056 2,236 -22.28%
-
NP to SH 476 -2,820 -1,532 904 1,772 2,048 2,372 -23.46%
-
Tax Rate 25.90% - - 43.77% 25.64% 7.22% 34.00% -
Total Cost 21,620 15,504 26,228 31,788 35,272 34,396 43,812 -11.09%
-
Net Worth 54,480 54,744 61,182 57,483 54,554 53,768 53,001 0.45%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 54,480 54,744 61,182 57,483 54,554 53,768 53,001 0.45%
NOSH 87,996 87,996 87,996 80,000 80,000 80,000 80,135 1.57%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.23% -22.08% -6.24% 2.71% 4.73% 5.64% 4.86% -
ROE 0.87% -5.15% -2.50% 1.57% 3.25% 3.81% 4.48% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 25.14 14.44 28.07 40.86 46.30 45.57 57.46 -12.85%
EPS 0.56 -3.20 -1.76 1.12 2.20 2.56 2.96 -24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6194 0.6224 0.6956 0.7189 0.6822 0.6721 0.6614 -1.08%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.92 12.02 23.36 30.91 35.03 34.49 43.56 -11.49%
EPS 0.45 -2.67 -1.45 0.86 1.68 1.94 2.24 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5154 0.5179 0.5788 0.5438 0.5161 0.5087 0.5014 0.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.53 0.42 0.65 0.39 0.37 0.345 0.39 -
P/RPS 2.11 2.91 2.32 0.95 0.80 0.76 0.68 20.75%
P/EPS 97.94 -13.10 -37.32 34.50 16.70 13.48 13.18 39.65%
EY 1.02 -7.63 -2.68 2.90 5.99 7.42 7.59 -28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.93 0.54 0.54 0.51 0.59 6.47%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 17/06/20 22/11/19 28/05/18 29/05/17 30/05/16 29/05/15 -
Price 0.00 0.43 0.71 0.395 0.35 0.335 0.32 -
P/RPS 0.00 2.98 2.53 0.97 0.76 0.74 0.56 -
P/EPS 0.00 -13.41 -40.76 34.94 15.80 13.09 10.81 -
EY 0.00 -7.46 -2.45 2.86 6.33 7.64 9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 1.02 0.55 0.51 0.50 0.48 -

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