[DUFU] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.98%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 126,222 125,220 128,495 120,120 125,952 132,724 116,642 5.41%
PBT 1,622 2,344 7,577 9,392 11,722 17,352 13,151 -75.31%
Tax -558 -828 -752 -2,365 -2,716 -1,760 -2,026 -57.76%
NP 1,064 1,516 6,825 7,026 9,006 15,592 11,125 -79.17%
-
NP to SH 1,064 1,516 6,825 7,026 9,006 15,592 11,125 -79.17%
-
Tax Rate 34.40% 35.32% 9.92% 25.18% 23.17% 10.14% 15.41% -
Total Cost 125,158 123,704 121,670 113,093 116,946 117,132 105,517 12.08%
-
Net Worth 90,198 87,643 89,480 90,634 91,140 90,553 86,609 2.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,199 1,600 2,401 - 1,199 -
Div Payout % - - 17.57% 22.78% 26.67% - 10.78% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 90,198 87,643 89,480 90,634 91,140 90,553 86,609 2.75%
NOSH 120,909 118,437 119,947 120,045 120,080 119,938 119,958 0.52%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.84% 1.21% 5.31% 5.85% 7.15% 11.75% 9.54% -
ROE 1.18% 1.73% 7.63% 7.75% 9.88% 17.22% 12.84% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.39 105.73 107.13 100.06 104.89 110.66 97.24 4.85%
EPS 0.88 1.28 5.69 5.85 7.50 13.00 9.27 -79.27%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 1.00 -
NAPS 0.746 0.74 0.746 0.755 0.759 0.755 0.722 2.21%
Adjusted Per Share Value based on latest NOSH - 119,843
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.14 22.96 23.56 22.02 23.09 24.33 21.39 5.39%
EPS 0.20 0.28 1.25 1.29 1.65 2.86 2.04 -78.82%
DPS 0.00 0.00 0.22 0.29 0.44 0.00 0.22 -
NAPS 0.1654 0.1607 0.1641 0.1662 0.1671 0.166 0.1588 2.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.35 0.41 0.41 0.43 0.52 0.57 0.43 -
P/RPS 0.34 0.39 0.38 0.43 0.50 0.52 0.44 -15.83%
P/EPS 39.77 32.03 7.21 7.35 6.93 4.38 4.64 320.46%
EY 2.51 3.12 13.88 13.61 14.42 22.81 21.57 -76.25%
DY 0.00 0.00 2.44 3.10 3.85 0.00 2.33 -
P/NAPS 0.47 0.55 0.55 0.57 0.69 0.75 0.60 -15.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 28/02/11 23/11/10 17/08/10 24/05/10 25/02/10 -
Price 0.34 0.37 0.38 0.41 0.50 0.53 0.46 -
P/RPS 0.33 0.35 0.35 0.41 0.48 0.48 0.47 -21.05%
P/EPS 38.64 28.91 6.68 7.00 6.67 4.08 4.96 294.46%
EY 2.59 3.46 14.97 14.28 15.00 24.53 20.16 -74.63%
DY 0.00 0.00 2.63 3.25 4.00 0.00 2.17 -
P/NAPS 0.46 0.50 0.51 0.54 0.66 0.70 0.64 -19.80%

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