[DFCITY] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 47.19%
YoY- 403.85%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 7,681 8,783 27,121 9,202 13,221 11,493 9,746 -3.88%
PBT -103 -162 621 409 343 685 -442 -21.54%
Tax -251 14 -492 -290 -320 -132 161 -
NP -354 -148 129 119 23 553 -281 3.92%
-
NP to SH -356 -145 135 131 26 569 -272 4.58%
-
Tax Rate - - 79.23% 70.90% 93.29% 19.27% - -
Total Cost 8,035 8,931 26,992 9,083 13,198 10,940 10,027 -3.62%
-
Net Worth 57,396 54,973 54,120 53,256 48,582 51,546 50,478 2.16%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 57,396 54,973 54,120 53,256 48,582 51,546 50,478 2.16%
NOSH 80,000 80,000 80,000 80,000 74,285 80,140 80,303 -0.06%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -4.61% -1.69% 0.48% 1.29% 0.17% 4.81% -2.88% -
ROE -0.62% -0.26% 0.25% 0.25% 0.05% 1.10% -0.54% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.61 10.98 33.90 11.50 17.80 14.34 12.14 -3.81%
EPS -0.45 -0.18 0.17 0.16 0.03 0.71 -0.34 4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7178 0.6875 0.6765 0.6657 0.654 0.6432 0.6286 2.23%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.27 8.32 25.69 8.72 12.52 10.88 9.23 -3.89%
EPS -0.34 -0.14 0.13 0.12 0.02 0.54 -0.26 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5436 0.5206 0.5126 0.5044 0.4601 0.4882 0.4781 2.16%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.475 0.47 0.29 0.40 0.355 0.34 0.33 -
P/RPS 4.94 4.28 0.86 3.48 1.99 2.37 2.72 10.45%
P/EPS -106.69 -259.18 171.85 244.27 1,014.29 47.89 -97.43 1.52%
EY -0.94 -0.39 0.58 0.41 0.10 2.09 -1.03 -1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.43 0.60 0.54 0.53 0.52 4.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.55 0.405 0.36 0.35 0.40 0.435 0.29 -
P/RPS 5.73 3.69 1.06 3.04 2.25 3.03 2.39 15.68%
P/EPS -123.54 -223.34 213.33 213.74 1,142.86 61.27 -85.62 6.29%
EY -0.81 -0.45 0.47 0.47 0.09 1.63 -1.17 -5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.53 0.53 0.61 0.68 0.46 8.96%

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