[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.67%
YoY- 84.47%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 57,733 28,130 109,509 84,702 59,629 36,532 109,751 -34.86%
PBT 6,049 3,080 12,772 10,052 6,109 2,946 9,297 -24.93%
Tax -312 -103 -620 -897 -339 -66 -960 -52.76%
NP 5,737 2,977 12,152 9,155 5,770 2,880 8,337 -22.07%
-
NP to SH 5,737 2,977 12,152 9,155 5,770 2,880 8,337 -22.07%
-
Tax Rate 5.16% 3.34% 4.85% 8.92% 5.55% 2.24% 10.33% -
Total Cost 51,996 25,153 97,357 75,547 53,859 33,652 101,414 -35.96%
-
Net Worth 74,121 71,232 68,288 61,760 57,208 49,107 19,301 145.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,350 - - - - - - -
Div Payout % 23.55% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,121 71,232 68,288 61,760 57,208 49,107 19,301 145.43%
NOSH 90,062 89,939 89,971 83,913 81,960 73,846 21,933 156.64%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.94% 10.58% 11.10% 10.81% 9.68% 7.88% 7.60% -
ROE 7.74% 4.18% 17.80% 14.82% 10.09% 5.86% 43.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.10 31.28 121.72 100.94 72.75 49.47 500.38 -74.61%
EPS 6.37 3.31 14.14 10.91 7.04 3.90 38.01 -69.63%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.823 0.792 0.759 0.736 0.698 0.665 0.88 -4.37%
Adjusted Per Share Value based on latest NOSH - 83,995
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.59 5.16 20.08 15.53 10.93 6.70 20.12 -34.83%
EPS 1.05 0.55 2.23 1.68 1.06 0.53 1.53 -22.21%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.1306 0.1252 0.1132 0.1049 0.09 0.0354 145.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - -
Price 0.62 0.63 0.69 0.70 0.81 0.87 0.00 -
P/RPS 0.97 2.01 0.57 0.69 1.11 1.76 0.00 -
P/EPS 9.73 19.03 5.11 6.42 11.51 22.31 0.00 -
EY 10.27 5.25 19.57 15.59 8.69 4.48 0.00 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.91 0.95 1.16 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 25/02/08 09/11/07 20/08/07 21/05/07 26/02/07 -
Price 0.50 0.68 0.67 0.70 0.70 0.76 0.00 -
P/RPS 0.78 2.17 0.55 0.69 0.96 1.54 0.00 -
P/EPS 7.85 20.54 4.96 6.42 9.94 19.49 0.00 -
EY 12.74 4.87 20.16 15.59 10.06 5.13 0.00 -
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.88 0.95 1.00 1.14 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