[DFCITY] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -42.58%
YoY- -47.95%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 7,830 8,492 10,494 8,706 9,737 10,325 9,438 -3.06%
PBT 272 182 297 334 328 356 458 -8.31%
Tax -104 -34 -165 -217 -164 -141 -142 -5.05%
NP 168 148 132 117 164 215 316 -9.98%
-
NP to SH 171 149 137 89 171 251 315 -9.67%
-
Tax Rate 38.24% 18.68% 55.56% 64.97% 50.00% 39.61% 31.00% -
Total Cost 7,662 8,344 10,362 8,589 9,573 10,110 9,122 -2.86%
-
Net Worth 57,747 55,117 54,380 53,764 53,229 51,503 57,548 0.05%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 57,747 55,117 54,380 53,764 53,229 51,503 57,548 0.05%
NOSH 80,000 80,000 80,588 80,909 81,428 80,967 80,769 -0.15%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.15% 1.74% 1.26% 1.34% 1.68% 2.08% 3.35% -
ROE 0.30% 0.27% 0.25% 0.17% 0.32% 0.49% 0.55% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.79 10.62 13.02 10.76 11.96 12.75 11.69 -2.91%
EPS 0.21 0.19 0.17 0.11 0.21 0.31 0.39 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 0.7125 0.22%
Adjusted Per Share Value based on latest NOSH - 80,909
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.42 8.04 9.94 8.25 9.22 9.78 8.94 -3.05%
EPS 0.16 0.14 0.13 0.08 0.16 0.24 0.30 -9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.522 0.515 0.5092 0.5041 0.4878 0.545 0.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.43 0.32 0.28 0.40 0.41 0.29 0.31 -
P/RPS 4.39 3.01 2.15 3.72 3.43 2.27 2.65 8.77%
P/EPS 201.07 171.73 164.71 363.64 195.24 93.55 79.49 16.71%
EY 0.50 0.58 0.61 0.28 0.51 1.07 1.26 -14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.41 0.60 0.63 0.46 0.44 5.30%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.435 0.615 0.305 0.40 0.39 0.29 0.31 -
P/RPS 4.44 5.79 2.34 3.72 3.26 2.27 2.65 8.97%
P/EPS 203.41 330.04 179.41 363.64 185.71 93.55 79.49 16.94%
EY 0.49 0.30 0.56 0.28 0.54 1.07 1.26 -14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 0.45 0.60 0.60 0.46 0.44 5.30%

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