[DUFU] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 113.23%
YoY- 321.24%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 27,969 114,084 91,482 62,626 28,512 119,296 97,556 -56.48%
PBT 658 -1,765 735 2,508 1,156 -5,872 1,640 -45.57%
Tax -105 -429 -57 -267 -105 1,063 -394 -58.55%
NP 553 -2,194 678 2,241 1,051 -4,809 1,246 -41.78%
-
NP to SH 553 -2,194 678 2,241 1,051 -4,809 1,246 -41.78%
-
Tax Rate 15.96% - 7.76% 10.65% 9.08% - 24.02% -
Total Cost 27,416 116,278 90,804 60,385 27,461 124,105 96,310 -56.69%
-
Net Worth 84,993 83,443 86,236 87,962 87,065 86,922 93,210 -5.96%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 84,993 83,443 86,236 87,962 87,065 86,922 93,210 -5.96%
NOSH 120,217 119,890 118,947 119,839 119,431 120,225 119,807 0.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.98% -1.92% 0.74% 3.58% 3.69% -4.03% 1.28% -
ROE 0.65% -2.63% 0.79% 2.55% 1.21% -5.53% 1.34% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.27 95.16 76.91 52.26 23.87 99.23 81.43 -56.58%
EPS 0.46 -1.83 0.57 1.87 0.88 -4.00 1.04 -41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.707 0.696 0.725 0.734 0.729 0.723 0.778 -6.17%
Adjusted Per Share Value based on latest NOSH - 120,202
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.13 20.91 16.77 11.48 5.23 21.86 17.88 -56.46%
EPS 0.10 -0.40 0.12 0.41 0.19 -0.88 0.23 -42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1558 0.1529 0.158 0.1612 0.1596 0.1593 0.1708 -5.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.25 0.26 0.25 0.29 0.31 0.34 0.33 -
P/RPS 1.07 0.27 0.33 0.55 1.30 0.34 0.41 89.44%
P/EPS 54.35 -14.21 43.86 15.51 35.23 -8.50 31.73 43.11%
EY 1.84 -7.04 2.28 6.45 2.84 -11.76 3.15 -30.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.40 0.43 0.47 0.42 -11.43%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 24/02/12 18/11/11 -
Price 0.23 0.255 0.26 0.27 0.29 0.34 0.35 -
P/RPS 0.99 0.27 0.34 0.52 1.21 0.34 0.43 74.27%
P/EPS 50.00 -13.93 45.61 14.44 32.95 -8.50 33.65 30.18%
EY 2.00 -7.18 2.19 6.93 3.03 -11.76 2.97 -23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.36 0.37 0.40 0.47 0.45 -18.66%

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