[DUFU] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 43.45%
YoY- -124.62%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 34,958 136,023 92,907 58,115 26,943 104,195 78,413 -41.67%
PBT 212 7,216 7,076 -298 -516 -5,409 -683 -
Tax 335 -953 -83 39 58 -130 -359 -
NP 547 6,263 6,993 -259 -458 -5,539 -1,042 -
-
NP to SH 547 6,263 6,993 -259 -458 -5,539 -1,042 -
-
Tax Rate -158.02% 13.21% 1.17% - - - - -
Total Cost 34,411 129,760 85,914 58,374 27,401 109,734 79,455 -42.78%
-
Net Worth 100,577 100,154 99,549 90,477 82,913 76,490 72,669 24.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,577 100,154 99,549 90,477 82,913 76,490 72,669 24.21%
NOSH 176,451 175,710 175,263 172,666 157,931 146,534 135,324 19.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.56% 4.60% 7.53% -0.45% -1.70% -5.32% -1.33% -
ROE 0.54% 6.25% 7.02% -0.29% -0.55% -7.24% -1.43% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.81 77.41 53.01 33.66 17.06 71.11 57.94 -51.13%
EPS 0.31 3.57 3.99 -0.15 -0.29 -3.78 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.568 0.524 0.525 0.522 0.537 4.05%
Adjusted Per Share Value based on latest NOSH - 180,909
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.40 24.90 17.00 10.64 4.93 19.07 14.35 -41.65%
EPS 0.10 1.15 1.28 -0.05 -0.08 -1.01 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1833 0.1822 0.1656 0.1517 0.14 0.133 24.22%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.375 0.265 0.25 0.235 0.185 0.20 0.195 -
P/RPS 1.89 0.34 0.47 0.70 1.08 0.28 0.34 214.12%
P/EPS 120.97 7.43 6.27 -156.67 -63.79 -5.29 -25.32 -
EY 0.83 13.45 15.96 -0.64 -1.57 -18.90 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.46 0.44 0.45 0.35 0.38 0.36 49.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 18/11/14 27/08/14 16/05/14 28/02/14 22/11/13 -
Price 0.37 0.335 0.24 0.265 0.215 0.19 0.205 -
P/RPS 1.87 0.43 0.45 0.79 1.26 0.27 0.35 205.93%
P/EPS 119.35 9.40 6.02 -176.67 -74.14 -5.03 -26.62 -
EY 0.84 10.64 16.63 -0.57 -1.35 -19.89 -3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.42 0.51 0.41 0.36 0.38 43.07%

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