[DFCITY] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 380.56%
YoY- 442.86%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 14,672 11,516 15,792 22,112 12,700 24,688 32,672 -12.48%
PBT -2,136 -1,708 3,832 664 -3,040 -1,736 1,572 -
Tax 740 -40 -1,572 -172 236 196 -688 -
NP -1,396 -1,748 2,260 492 -2,804 -1,540 884 -
-
NP to SH -1,248 -1,408 2,584 476 -2,820 -1,532 904 -
-
Tax Rate - - 41.02% 25.90% - - 43.77% -
Total Cost 16,068 13,264 13,532 21,620 15,504 26,228 31,788 -10.73%
-
Net Worth 58,653 61,027 5,820,972 54,480 54,744 61,182 57,483 0.33%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 58,653 61,027 5,820,972 54,480 54,744 61,182 57,483 0.33%
NOSH 105,587 105,587 105,587 87,996 87,996 87,996 80,000 4.72%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -9.51% -15.18% 14.31% 2.23% -22.08% -6.24% 2.71% -
ROE -2.13% -2.31% 0.04% 0.87% -5.15% -2.50% 1.57% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.90 10.91 14.96 25.14 14.44 28.07 40.86 -16.43%
EPS -1.20 -1.32 2.44 0.56 -3.20 -1.76 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5555 0.5782 55.15 0.6194 0.6224 0.6956 0.7189 -4.20%
Adjusted Per Share Value based on latest NOSH - 105,587
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.90 10.91 14.96 20.94 12.03 23.38 30.94 -12.47%
EPS -1.20 -1.33 2.45 0.45 -2.67 -1.45 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5555 0.578 55.1294 0.516 0.5185 0.5795 0.5444 0.33%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.32 0.355 0.42 0.53 0.42 0.65 0.39 -
P/RPS 2.30 3.25 2.81 2.11 2.91 2.32 0.95 15.86%
P/EPS -27.07 -26.61 17.16 97.94 -13.10 -37.32 34.50 -
EY -3.69 -3.76 5.83 1.02 -7.63 -2.68 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.01 0.86 0.67 0.93 0.54 1.19%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 05/11/24 22/05/23 31/05/22 31/05/21 17/06/20 22/11/19 28/05/18 -
Price 0.30 0.395 0.405 0.00 0.43 0.71 0.395 -
P/RPS 2.16 3.62 2.71 0.00 2.98 2.53 0.97 14.25%
P/EPS -25.38 -29.61 16.54 0.00 -13.41 -40.76 34.94 -
EY -3.94 -3.38 6.04 0.00 -7.46 -2.45 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.01 0.00 0.69 1.02 0.55 -0.30%

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