[DFCITY] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 43.06%
YoY- 40.05%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 17,552 28,054 32,714 56,080 36,977 42,983 38,814 -12.37%
PBT -5,768 -1,292 521 2,039 1,474 1,776 2,037 -
Tax -68 -223 -208 -926 -649 -879 -625 -30.88%
NP -5,836 -1,515 313 1,113 825 897 1,412 -
-
NP to SH -5,458 -1,512 325 1,133 809 945 1,490 -
-
Tax Rate - - 39.92% 45.41% 44.03% 49.49% 30.68% -
Total Cost 23,388 29,569 32,401 54,967 36,152 42,086 37,402 -7.52%
-
Net Worth 54,454 60,237 57,579 54,965 51,828 54,119 51,747 0.85%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 54,454 60,237 57,579 54,965 51,828 54,119 51,747 0.85%
NOSH 87,996 87,996 80,000 80,000 76,999 81,578 79,428 1.72%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -33.25% -5.40% 0.96% 1.98% 2.23% 2.09% 3.64% -
ROE -10.02% -2.51% 0.56% 2.06% 1.56% 1.75% 2.88% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.96 32.57 40.91 70.13 48.02 52.69 48.87 -13.85%
EPS -6.21 -1.76 0.41 1.42 1.05 1.16 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6191 0.6993 0.7201 0.6874 0.6731 0.6634 0.6515 -0.84%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.61 26.54 30.95 53.06 34.98 40.67 36.72 -12.37%
EPS -5.16 -1.43 0.31 1.07 0.77 0.89 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5152 0.5699 0.5447 0.52 0.4903 0.512 0.4896 0.85%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.42 0.55 0.445 0.32 0.325 0.34 0.435 -
P/RPS 2.10 1.69 1.09 0.46 0.68 0.65 0.89 15.36%
P/EPS -6.77 -31.33 109.49 22.58 30.93 29.35 23.19 -
EY -14.77 -3.19 0.91 4.43 3.23 3.41 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.62 0.47 0.48 0.51 0.67 0.24%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/11/19 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 -
Price 0.50 0.71 0.505 0.34 0.32 0.35 0.42 -
P/RPS 2.51 2.18 1.23 0.48 0.67 0.66 0.86 19.52%
P/EPS -8.06 -40.45 124.25 24.00 30.46 30.21 22.39 -
EY -12.41 -2.47 0.80 4.17 3.28 3.31 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.02 0.70 0.49 0.48 0.53 0.64 4.00%

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