[DFCITY] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2180.77%
YoY- 51.28%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 8,168 9,256 9,113 11,512 8,482 8,709 7,531 1.36%
PBT 393 589 554 847 538 243 428 -1.41%
Tax -172 -151 -40 -288 -180 -139 -113 7.24%
NP 221 438 514 559 358 104 315 -5.73%
-
NP to SH 226 443 512 593 392 192 315 -5.38%
-
Tax Rate 43.77% 25.64% 7.22% 34.00% 33.46% 57.20% 26.40% -
Total Cost 7,947 8,818 8,599 10,953 8,124 8,605 7,216 1.62%
-
Net Worth 57,483 54,554 53,768 53,001 51,848 50,479 51,159 1.96%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 57,483 54,554 53,768 53,001 51,848 50,479 51,159 1.96%
NOSH 80,000 80,000 80,000 80,135 79,999 80,000 80,769 -0.15%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.71% 4.73% 5.64% 4.86% 4.22% 1.19% 4.18% -
ROE 0.39% 0.81% 0.95% 1.12% 0.76% 0.38% 0.62% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.21 11.57 11.39 14.37 10.60 10.89 9.32 1.53%
EPS 0.28 0.55 0.64 0.74 0.49 0.24 0.39 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7189 0.6822 0.6721 0.6614 0.6481 0.631 0.6334 2.13%
Adjusted Per Share Value based on latest NOSH - 80,135
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.73 8.76 8.62 10.89 8.02 8.24 7.12 1.37%
EPS 0.21 0.42 0.48 0.56 0.37 0.18 0.30 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5438 0.5161 0.5087 0.5014 0.4905 0.4776 0.484 1.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.39 0.37 0.345 0.39 0.465 0.28 0.35 -
P/RPS 3.82 3.20 3.03 2.71 4.39 2.57 3.75 0.30%
P/EPS 137.99 66.79 53.91 52.70 94.90 116.67 89.74 7.43%
EY 0.72 1.50 1.86 1.90 1.05 0.86 1.11 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.51 0.59 0.72 0.44 0.55 -0.30%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 30/05/16 29/05/15 26/05/14 27/05/13 28/05/12 -
Price 0.395 0.35 0.335 0.32 0.46 0.30 0.29 -
P/RPS 3.87 3.02 2.94 2.23 4.34 2.76 3.11 3.70%
P/EPS 139.75 63.18 52.34 43.24 93.88 125.00 74.36 11.08%
EY 0.72 1.58 1.91 2.31 1.07 0.80 1.34 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.50 0.48 0.71 0.48 0.46 3.02%

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