[DUFU] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -42.24%
YoY- 35.88%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 125,220 128,495 120,120 125,952 132,724 116,642 107,052 11.02%
PBT 2,344 7,577 9,392 11,722 17,352 13,151 10,313 -62.79%
Tax -828 -752 -2,365 -2,716 -1,760 -2,026 -1,644 -36.72%
NP 1,516 6,825 7,026 9,006 15,592 11,125 8,669 -68.76%
-
NP to SH 1,516 6,825 7,026 9,006 15,592 11,125 8,669 -68.76%
-
Tax Rate 35.32% 9.92% 25.18% 23.17% 10.14% 15.41% 15.94% -
Total Cost 123,704 121,670 113,093 116,946 117,132 105,517 98,382 16.51%
-
Net Worth 87,643 89,480 90,634 91,140 90,553 86,609 81,934 4.59%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,199 1,600 2,401 - 1,199 1,599 -
Div Payout % - 17.57% 22.78% 26.67% - 10.78% 18.45% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 87,643 89,480 90,634 91,140 90,553 86,609 81,934 4.59%
NOSH 118,437 119,947 120,045 120,080 119,938 119,958 119,963 -0.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.21% 5.31% 5.85% 7.15% 11.75% 9.54% 8.10% -
ROE 1.73% 7.63% 7.75% 9.88% 17.22% 12.84% 10.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 105.73 107.13 100.06 104.89 110.66 97.24 89.24 11.97%
EPS 1.28 5.69 5.85 7.50 13.00 9.27 7.23 -68.50%
DPS 0.00 1.00 1.33 2.00 0.00 1.00 1.33 -
NAPS 0.74 0.746 0.755 0.759 0.755 0.722 0.683 5.49%
Adjusted Per Share Value based on latest NOSH - 121,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.96 23.56 22.02 23.09 24.33 21.39 19.63 11.02%
EPS 0.28 1.25 1.29 1.65 2.86 2.04 1.59 -68.61%
DPS 0.00 0.22 0.29 0.44 0.00 0.22 0.29 -
NAPS 0.1607 0.1641 0.1662 0.1671 0.166 0.1588 0.1502 4.61%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.41 0.43 0.52 0.57 0.43 0.44 -
P/RPS 0.39 0.38 0.43 0.50 0.52 0.44 0.49 -14.12%
P/EPS 32.03 7.21 7.35 6.93 4.38 4.64 6.09 202.73%
EY 3.12 13.88 13.61 14.42 22.81 21.57 16.42 -66.98%
DY 0.00 2.44 3.10 3.85 0.00 2.33 3.03 -
P/NAPS 0.55 0.55 0.57 0.69 0.75 0.60 0.64 -9.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 23/11/10 17/08/10 24/05/10 25/02/10 09/11/09 -
Price 0.37 0.38 0.41 0.50 0.53 0.46 0.44 -
P/RPS 0.35 0.35 0.41 0.48 0.48 0.47 0.49 -20.11%
P/EPS 28.91 6.68 7.00 6.67 4.08 4.96 6.09 182.72%
EY 3.46 14.97 14.28 15.00 24.53 20.16 16.42 -64.62%
DY 0.00 2.63 3.25 4.00 0.00 2.17 3.03 -
P/NAPS 0.50 0.51 0.54 0.66 0.70 0.64 0.64 -15.18%

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