[DUFU] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -32.83%
YoY- 213.07%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 163,585 149,420 139,832 136,023 123,876 116,230 107,772 32.04%
PBT 12,438 6,080 848 7,216 9,434 -596 -2,064 -
Tax -2,077 230 1,340 -953 -110 78 232 -
NP 10,361 6,310 2,188 6,263 9,324 -518 -1,832 -
-
NP to SH 10,361 6,310 2,188 6,263 9,324 -518 -1,832 -
-
Tax Rate 16.70% -3.78% -158.02% 13.21% 1.17% - - -
Total Cost 153,224 143,110 137,644 129,760 114,552 116,748 109,604 25.00%
-
Net Worth 109,109 103,238 100,577 100,154 99,549 90,477 82,913 20.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 109,109 103,238 100,577 100,154 99,549 90,477 82,913 20.06%
NOSH 175,417 175,277 176,451 175,710 175,263 172,666 157,931 7.24%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.33% 4.22% 1.56% 4.60% 7.53% -0.45% -1.70% -
ROE 9.50% 6.11% 2.18% 6.25% 9.37% -0.57% -2.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 93.25 85.25 79.25 77.41 70.68 67.31 68.24 23.11%
EPS 5.91 3.60 1.24 3.57 5.32 -0.30 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.589 0.57 0.57 0.568 0.524 0.525 11.95%
Adjusted Per Share Value based on latest NOSH - 175,666
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.94 27.35 25.59 24.90 22.67 21.27 19.72 32.06%
EPS 1.90 1.15 0.40 1.15 1.71 -0.09 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1997 0.1889 0.1841 0.1833 0.1822 0.1656 0.1517 20.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.305 0.285 0.375 0.265 0.25 0.235 0.185 -
P/RPS 0.33 0.33 0.47 0.34 0.35 0.35 0.27 14.30%
P/EPS 5.16 7.92 30.24 7.43 4.70 -78.33 -15.95 -
EY 19.37 12.63 3.31 13.45 21.28 -1.28 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.66 0.46 0.44 0.45 0.35 25.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 28/05/15 27/02/15 18/11/14 27/08/14 16/05/14 -
Price 0.40 0.275 0.37 0.335 0.24 0.265 0.215 -
P/RPS 0.43 0.32 0.47 0.43 0.34 0.39 0.32 21.74%
P/EPS 6.77 7.64 29.84 9.40 4.51 -88.33 -18.53 -
EY 14.77 13.09 3.35 10.64 22.17 -1.13 -5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.65 0.59 0.42 0.51 0.41 34.52%

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