[DFCITY] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 81.77%
YoY- -49.13%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,069 20,025 16,996 17,901 15,534 22,078 16,530 2.40%
PBT 731 1,105 996 510 1,024 1,134 1,261 -8.67%
Tax -142 -395 -352 -306 -335 -299 -346 -13.78%
NP 589 710 644 204 689 835 915 -7.07%
-
NP to SH 589 748 670 349 686 831 912 -7.02%
-
Tax Rate 19.43% 35.75% 35.34% 60.00% 32.71% 26.37% 27.44% -
Total Cost 18,480 19,315 16,352 17,697 14,845 21,243 15,615 2.84%
-
Net Worth 53,575 52,789 51,964 50,200 57,312 49,700 42,813 3.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 53,575 52,789 51,964 50,200 57,312 49,700 42,813 3.80%
NOSH 79,594 79,574 79,761 79,318 79,767 79,903 71,811 1.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.09% 3.55% 3.79% 1.14% 4.44% 3.78% 5.54% -
ROE 1.10% 1.42% 1.29% 0.70% 1.20% 1.67% 2.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.96 25.17 21.31 22.57 19.47 27.63 23.02 0.66%
EPS 0.74 0.94 0.84 0.44 0.86 1.04 1.27 -8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6731 0.6634 0.6515 0.6329 0.7185 0.622 0.5962 2.04%
Adjusted Per Share Value based on latest NOSH - 78,499
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.06 18.97 16.10 16.95 14.71 20.91 15.66 2.40%
EPS 0.56 0.71 0.63 0.33 0.65 0.79 0.86 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5074 0.50 0.4921 0.4754 0.5428 0.4707 0.4055 3.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.325 0.34 0.435 0.29 0.29 0.35 0.49 -
P/RPS 1.36 1.35 2.04 1.28 1.49 1.27 2.13 -7.19%
P/EPS 43.92 36.17 51.79 65.91 33.72 33.65 38.58 2.18%
EY 2.28 2.76 1.93 1.52 2.97 2.97 2.59 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.67 0.46 0.40 0.56 0.82 -8.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 0.32 0.35 0.42 0.315 0.28 0.31 0.53 -
P/RPS 1.34 1.39 1.97 1.40 1.44 1.12 2.30 -8.60%
P/EPS 43.24 37.23 50.00 71.59 32.56 29.81 41.73 0.59%
EY 2.31 2.69 2.00 1.40 3.07 3.35 2.40 -0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.64 0.50 0.39 0.50 0.89 -9.77%

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