[DUFU] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 100.35%
YoY- 65.95%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 28,130 109,509 84,702 59,629 36,532 109,751 65,813 -43.22%
PBT 3,080 12,772 10,052 6,109 2,946 9,297 5,240 -29.80%
Tax -103 -620 -897 -339 -66 -960 -277 -48.25%
NP 2,977 12,152 9,155 5,770 2,880 8,337 4,963 -28.85%
-
NP to SH 2,977 12,152 9,155 5,770 2,880 8,337 4,963 -28.85%
-
Tax Rate 3.34% 4.85% 8.92% 5.55% 2.24% 10.33% 5.29% -
Total Cost 25,153 97,357 75,547 53,859 33,652 101,414 60,850 -44.47%
-
Net Worth 71,232 68,288 61,760 57,208 49,107 19,301 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 71,232 68,288 61,760 57,208 49,107 19,301 0 -
NOSH 89,939 89,971 83,913 81,960 73,846 21,933 58,182 33.65%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.58% 11.10% 10.81% 9.68% 7.88% 7.60% 7.54% -
ROE 4.18% 17.80% 14.82% 10.09% 5.86% 43.19% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 31.28 121.72 100.94 72.75 49.47 500.38 113.11 -57.52%
EPS 3.31 14.14 10.91 7.04 3.90 38.01 8.53 -46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.792 0.759 0.736 0.698 0.665 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 81,869
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.15 20.04 15.50 10.91 6.69 20.09 12.05 -43.23%
EPS 0.54 2.22 1.68 1.06 0.53 1.53 0.91 -29.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.125 0.113 0.1047 0.0899 0.0353 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - - -
Price 0.63 0.69 0.70 0.81 0.87 0.00 0.00 -
P/RPS 2.01 0.57 0.69 1.11 1.76 0.00 0.00 -
P/EPS 19.03 5.11 6.42 11.51 22.31 0.00 0.00 -
EY 5.25 19.57 15.59 8.69 4.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.95 1.16 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 25/02/08 09/11/07 20/08/07 21/05/07 26/02/07 - -
Price 0.68 0.67 0.70 0.70 0.76 0.00 0.00 -
P/RPS 2.17 0.55 0.69 0.96 1.54 0.00 0.00 -
P/EPS 20.54 4.96 6.42 9.94 19.49 0.00 0.00 -
EY 4.87 20.16 15.59 10.06 5.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.95 1.00 1.14 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