[DUFU] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1900.0%
YoY- 771.11%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 149,420 139,832 136,023 123,876 116,230 107,772 104,195 27.25%
PBT 6,080 848 7,216 9,434 -596 -2,064 -5,409 -
Tax 230 1,340 -953 -110 78 232 -130 -
NP 6,310 2,188 6,263 9,324 -518 -1,832 -5,539 -
-
NP to SH 6,310 2,188 6,263 9,324 -518 -1,832 -5,539 -
-
Tax Rate -3.78% -158.02% 13.21% 1.17% - - - -
Total Cost 143,110 137,644 129,760 114,552 116,748 109,604 109,734 19.42%
-
Net Worth 103,238 100,577 100,154 99,549 90,477 82,913 76,490 22.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 103,238 100,577 100,154 99,549 90,477 82,913 76,490 22.19%
NOSH 175,277 176,451 175,710 175,263 172,666 157,931 146,534 12.71%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.22% 1.56% 4.60% 7.53% -0.45% -1.70% -5.32% -
ROE 6.11% 2.18% 6.25% 9.37% -0.57% -2.21% -7.24% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.25 79.25 77.41 70.68 67.31 68.24 71.11 12.88%
EPS 3.60 1.24 3.57 5.32 -0.30 -1.16 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.589 0.57 0.57 0.568 0.524 0.525 0.522 8.40%
Adjusted Per Share Value based on latest NOSH - 175,593
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.42 25.66 24.96 22.73 21.33 19.78 19.12 27.25%
EPS 1.16 0.40 1.15 1.71 -0.10 -0.34 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1846 0.1838 0.1827 0.166 0.1521 0.1404 22.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.285 0.375 0.265 0.25 0.235 0.185 0.20 -
P/RPS 0.33 0.47 0.34 0.35 0.35 0.27 0.28 11.60%
P/EPS 7.92 30.24 7.43 4.70 -78.33 -15.95 -5.29 -
EY 12.63 3.31 13.45 21.28 -1.28 -6.27 -18.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.66 0.46 0.44 0.45 0.35 0.38 16.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 27/08/14 16/05/14 28/02/14 -
Price 0.275 0.37 0.335 0.24 0.265 0.215 0.19 -
P/RPS 0.32 0.47 0.43 0.34 0.39 0.32 0.27 12.02%
P/EPS 7.64 29.84 9.40 4.51 -88.33 -18.53 -5.03 -
EY 13.09 3.35 10.64 22.17 -1.13 -5.40 -19.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 0.59 0.42 0.51 0.41 0.36 19.51%

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