[DFCITY] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.87%
YoY- -20.32%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,494 8,706 9,737 10,325 9,438 8,939 11,591 -1.64%
PBT 297 334 328 356 458 585 817 -15.50%
Tax -165 -217 -164 -141 -142 -155 -211 -4.01%
NP 132 117 164 215 316 430 606 -22.41%
-
NP to SH 137 89 171 251 315 450 603 -21.86%
-
Tax Rate 55.56% 64.97% 50.00% 39.61% 31.00% 26.50% 25.83% -
Total Cost 10,362 8,589 9,573 10,110 9,122 8,509 10,985 -0.96%
-
Net Worth 54,380 53,764 53,229 51,503 57,548 49,628 43,337 3.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 54,380 53,764 53,229 51,503 57,548 49,628 43,337 3.85%
NOSH 80,588 80,909 81,428 80,967 80,769 80,357 71,785 1.94%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.26% 1.34% 1.68% 2.08% 3.35% 4.81% 5.23% -
ROE 0.25% 0.17% 0.32% 0.49% 0.55% 0.91% 1.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.02 10.76 11.96 12.75 11.69 11.12 16.15 -3.52%
EPS 0.17 0.11 0.21 0.31 0.39 0.56 0.84 -23.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6748 0.6645 0.6537 0.6361 0.7125 0.6176 0.6037 1.87%
Adjusted Per Share Value based on latest NOSH - 80,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.93 8.24 9.21 9.77 8.93 8.46 10.97 -1.64%
EPS 0.13 0.08 0.16 0.24 0.30 0.43 0.57 -21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5145 0.5086 0.5036 0.4873 0.5444 0.4695 0.41 3.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.28 0.40 0.41 0.29 0.31 0.26 0.43 -
P/RPS 2.15 3.72 3.43 2.27 2.65 2.34 2.66 -3.48%
P/EPS 164.71 363.64 195.24 93.55 79.49 46.43 51.19 21.48%
EY 0.61 0.28 0.51 1.07 1.26 2.15 1.95 -17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.63 0.46 0.44 0.42 0.71 -8.73%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 21/11/11 29/11/10 -
Price 0.305 0.40 0.39 0.29 0.31 0.27 0.40 -
P/RPS 2.34 3.72 3.26 2.27 2.65 2.43 2.48 -0.96%
P/EPS 179.41 363.64 185.71 93.55 79.49 48.21 47.62 24.71%
EY 0.56 0.28 0.54 1.07 1.26 2.07 2.10 -19.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.60 0.46 0.44 0.44 0.66 -6.17%

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