[DUFU] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -3.64%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 92,232 121,480 125,373 115,466 112,520 109,509 112,936 -12.61%
PBT 6,740 10,507 10,974 12,098 12,320 12,772 13,402 -36.73%
Tax -1,624 -709 -565 -624 -412 -620 -1,196 22.59%
NP 5,116 9,798 10,409 11,474 11,908 12,152 12,206 -43.96%
-
NP to SH 5,116 9,798 10,409 11,474 11,908 12,152 12,206 -43.96%
-
Tax Rate 24.09% 6.75% 5.15% 5.16% 3.34% 4.85% 8.92% -
Total Cost 87,116 111,682 114,964 103,992 100,612 97,357 100,729 -9.21%
-
Net Worth 77,696 63,239 57,442 74,121 71,232 68,288 61,760 16.51%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,486 1,849 2,701 - - - -
Div Payout % - 15.17% 17.77% 23.55% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 77,696 63,239 57,442 74,121 71,232 68,288 61,760 16.51%
NOSH 119,532 99,121 92,499 90,062 89,939 89,971 83,913 26.57%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.55% 8.07% 8.30% 9.94% 10.58% 11.10% 10.81% -
ROE 6.58% 15.49% 18.12% 15.48% 16.72% 17.80% 19.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 77.16 122.56 135.54 128.21 125.11 121.72 134.59 -30.96%
EPS 4.28 8.17 11.25 12.74 13.24 14.14 14.55 -55.73%
DPS 0.00 1.50 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.65 0.638 0.621 0.823 0.792 0.759 0.736 -7.94%
Adjusted Per Share Value based on latest NOSH - 89,902
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.91 22.27 22.99 21.17 20.63 20.08 20.71 -12.62%
EPS 0.94 1.80 1.91 2.10 2.18 2.23 2.24 -43.91%
DPS 0.00 0.27 0.34 0.50 0.00 0.00 0.00 -
NAPS 0.1425 0.1159 0.1053 0.1359 0.1306 0.1252 0.1132 16.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.34 0.33 0.40 0.62 0.63 0.69 0.70 -
P/RPS 0.44 0.27 0.30 0.48 0.50 0.57 0.52 -10.53%
P/EPS 7.94 3.34 3.55 4.87 4.76 5.11 4.81 39.63%
EY 12.59 29.95 28.13 20.55 21.02 19.57 20.78 -28.37%
DY 0.00 4.55 5.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.64 0.75 0.80 0.91 0.95 -33.06%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 27/02/09 21/11/08 26/08/08 27/05/08 25/02/08 09/11/07 -
Price 0.42 0.35 0.39 0.50 0.68 0.67 0.70 -
P/RPS 0.54 0.29 0.29 0.39 0.54 0.55 0.52 2.54%
P/EPS 9.81 3.54 3.47 3.92 5.14 4.96 4.81 60.75%
EY 10.19 28.24 28.85 25.48 19.47 20.16 20.78 -37.78%
DY 0.00 4.29 5.13 6.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.63 0.61 0.86 0.88 0.95 -22.33%

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