[DUFU] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 38.18%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 109,509 112,936 119,258 146,128 109,751 87,750 84,676 18.64%
PBT 12,772 13,402 12,218 11,784 9,297 6,986 7,238 45.87%
Tax -620 -1,196 -678 -264 -960 -369 -284 68.04%
NP 12,152 12,206 11,540 11,520 8,337 6,617 6,954 44.93%
-
NP to SH 12,152 12,206 11,540 11,520 8,337 6,617 6,954 44.93%
-
Tax Rate 4.85% 8.92% 5.55% 2.24% 10.33% 5.28% 3.92% -
Total Cost 97,357 100,729 107,718 134,608 101,414 81,133 77,722 16.15%
-
Net Worth 68,288 61,760 57,208 49,107 19,301 0 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 68,288 61,760 57,208 49,107 19,301 0 0 -
NOSH 89,971 83,913 81,960 73,846 21,933 58,182 58,241 33.52%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.10% 10.81% 9.68% 7.88% 7.60% 7.54% 8.21% -
ROE 17.80% 19.76% 20.17% 23.46% 43.19% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 121.72 134.59 145.51 197.88 500.38 150.82 145.39 -11.14%
EPS 14.14 14.55 14.08 15.60 38.01 11.37 11.94 11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.759 0.736 0.698 0.665 0.88 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 73,846
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.04 20.67 21.83 26.74 20.09 16.06 15.50 18.62%
EPS 2.22 2.23 2.11 2.11 1.53 1.21 1.27 44.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.113 0.1047 0.0899 0.0353 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 - - - -
Price 0.69 0.70 0.81 0.87 0.00 0.00 0.00 -
P/RPS 0.57 0.52 0.56 0.44 0.00 0.00 0.00 -
P/EPS 5.11 4.81 5.75 5.58 0.00 0.00 0.00 -
EY 19.57 20.78 17.38 17.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 1.16 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 09/11/07 20/08/07 21/05/07 26/02/07 - - -
Price 0.67 0.70 0.70 0.76 0.00 0.00 0.00 -
P/RPS 0.55 0.52 0.48 0.38 0.00 0.00 0.00 -
P/EPS 4.96 4.81 4.97 4.87 0.00 0.00 0.00 -
EY 20.16 20.78 20.11 20.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 1.00 1.14 0.00 0.00 0.00 -

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