[DFCITY] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 170.59%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 9,113 11,512 8,482 8,709 7,531 10,675 7,512 3.26%
PBT 554 847 538 243 428 613 576 -0.64%
Tax -40 -288 -180 -139 -113 -172 -167 -21.17%
NP 514 559 358 104 315 441 409 3.87%
-
NP to SH 512 593 392 192 315 438 408 3.85%
-
Tax Rate 7.22% 34.00% 33.46% 57.20% 26.40% 28.06% 28.99% -
Total Cost 8,599 10,953 8,124 8,605 7,216 10,234 7,103 3.23%
-
Net Worth 53,768 53,001 51,848 50,479 51,159 49,143 42,224 4.10%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 53,768 53,001 51,848 50,479 51,159 49,143 42,224 4.10%
NOSH 80,000 80,135 79,999 80,000 80,769 79,636 71,578 1.86%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.64% 4.86% 4.22% 1.19% 4.18% 4.13% 5.44% -
ROE 0.95% 1.12% 0.76% 0.38% 0.62% 0.89% 0.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.39 14.37 10.60 10.89 9.32 13.40 10.49 1.38%
EPS 0.64 0.74 0.49 0.24 0.39 0.55 0.57 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6721 0.6614 0.6481 0.631 0.6334 0.6171 0.5899 2.19%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.62 10.89 8.02 8.24 7.12 10.10 7.11 3.25%
EPS 0.48 0.56 0.37 0.18 0.30 0.41 0.39 3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5087 0.5014 0.4905 0.4776 0.484 0.4649 0.3995 4.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.345 0.39 0.465 0.28 0.35 0.405 0.52 -
P/RPS 3.03 2.71 4.39 2.57 3.75 3.02 4.95 -7.84%
P/EPS 53.91 52.70 94.90 116.67 89.74 73.64 91.23 -8.38%
EY 1.86 1.90 1.05 0.86 1.11 1.36 1.10 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.72 0.44 0.55 0.66 0.88 -8.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 26/05/14 27/05/13 28/05/12 23/05/11 21/05/10 -
Price 0.335 0.32 0.46 0.30 0.29 0.35 0.46 -
P/RPS 2.94 2.23 4.34 2.76 3.11 2.61 4.38 -6.42%
P/EPS 52.34 43.24 93.88 125.00 74.36 63.64 80.70 -6.95%
EY 1.91 2.31 1.07 0.80 1.34 1.57 1.24 7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.71 0.48 0.46 0.57 0.78 -7.13%

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