[DUFU] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.79%
YoY- -90.28%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 119,296 130,074 126,222 125,220 128,495 120,120 125,952 -3.54%
PBT -5,872 2,186 1,622 2,344 7,577 9,392 11,722 -
Tax 1,063 -525 -558 -828 -752 -2,365 -2,716 -
NP -4,809 1,661 1,064 1,516 6,825 7,026 9,006 -
-
NP to SH -4,809 1,661 1,064 1,516 6,825 7,026 9,006 -
-
Tax Rate - 24.02% 34.40% 35.32% 9.92% 25.18% 23.17% -
Total Cost 124,105 128,413 125,158 123,704 121,670 113,093 116,946 4.02%
-
Net Worth 86,922 93,210 90,198 87,643 89,480 90,634 91,140 -3.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 1,199 1,600 2,401 -
Div Payout % - - - - 17.57% 22.78% 26.67% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 86,922 93,210 90,198 87,643 89,480 90,634 91,140 -3.10%
NOSH 120,225 119,807 120,909 118,437 119,947 120,045 120,080 0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.03% 1.28% 0.84% 1.21% 5.31% 5.85% 7.15% -
ROE -5.53% 1.78% 1.18% 1.73% 7.63% 7.75% 9.88% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.23 108.57 104.39 105.73 107.13 100.06 104.89 -3.62%
EPS -4.00 1.39 0.88 1.28 5.69 5.85 7.50 -
DPS 0.00 0.00 0.00 0.00 1.00 1.33 2.00 -
NAPS 0.723 0.778 0.746 0.74 0.746 0.755 0.759 -3.17%
Adjusted Per Share Value based on latest NOSH - 118,437
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.83 23.81 23.10 22.92 23.52 21.98 23.05 -3.55%
EPS -0.88 0.30 0.19 0.28 1.25 1.29 1.65 -
DPS 0.00 0.00 0.00 0.00 0.22 0.29 0.44 -
NAPS 0.1591 0.1706 0.1651 0.1604 0.1638 0.1659 0.1668 -3.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.33 0.35 0.41 0.41 0.43 0.52 -
P/RPS 0.34 0.30 0.34 0.39 0.38 0.43 0.50 -22.61%
P/EPS -8.50 23.80 39.77 32.03 7.21 7.35 6.93 -
EY -11.76 4.20 2.51 3.12 13.88 13.61 14.42 -
DY 0.00 0.00 0.00 0.00 2.44 3.10 3.85 -
P/NAPS 0.47 0.42 0.47 0.55 0.55 0.57 0.69 -22.52%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 23/08/11 31/05/11 28/02/11 23/11/10 17/08/10 -
Price 0.34 0.35 0.34 0.37 0.38 0.41 0.50 -
P/RPS 0.34 0.32 0.33 0.35 0.35 0.41 0.48 -20.48%
P/EPS -8.50 25.24 38.64 28.91 6.68 7.00 6.67 -
EY -11.76 3.96 2.59 3.46 14.97 14.28 15.00 -
DY 0.00 0.00 0.00 0.00 2.63 3.25 4.00 -
P/NAPS 0.47 0.45 0.46 0.50 0.51 0.54 0.66 -20.20%

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