[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.08%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 51,467 23,058 121,480 94,030 57,733 28,130 109,509 -39.57%
PBT 4,071 1,685 10,507 8,231 6,049 3,080 12,772 -53.37%
Tax -757 -406 -709 -424 -312 -103 -620 14.24%
NP 3,314 1,279 9,798 7,807 5,737 2,977 12,152 -57.97%
-
NP to SH 3,314 1,279 9,798 7,807 5,737 2,977 12,152 -57.97%
-
Tax Rate 18.59% 24.09% 6.75% 5.15% 5.16% 3.34% 4.85% -
Total Cost 48,153 21,779 111,682 86,223 51,996 25,153 97,357 -37.48%
-
Net Worth 81,048 77,696 63,239 57,442 74,121 71,232 68,288 12.10%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,200 - 1,486 1,387 1,350 - - -
Div Payout % 36.23% - 15.17% 17.77% 23.55% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 81,048 77,696 63,239 57,442 74,121 71,232 68,288 12.10%
NOSH 120,072 119,532 99,121 92,500 90,062 89,939 89,971 21.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.44% 5.55% 8.07% 8.30% 9.94% 10.58% 11.10% -
ROE 4.09% 1.65% 15.49% 13.59% 7.74% 4.18% 17.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.86 19.29 122.56 101.65 64.10 31.28 121.72 -50.16%
EPS 2.76 1.07 8.17 8.44 6.37 3.31 14.14 -66.38%
DPS 1.00 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.675 0.65 0.638 0.621 0.823 0.792 0.759 -7.52%
Adjusted Per Share Value based on latest NOSH - 92,410
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.44 4.23 22.27 17.24 10.59 5.16 20.08 -39.56%
EPS 0.61 0.23 1.80 1.43 1.05 0.55 2.23 -57.89%
DPS 0.22 0.00 0.27 0.25 0.25 0.00 0.00 -
NAPS 0.1486 0.1425 0.1159 0.1053 0.1359 0.1306 0.1252 12.11%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.39 0.34 0.33 0.40 0.62 0.63 0.69 -
P/RPS 0.91 1.76 0.27 0.39 0.97 2.01 0.57 36.63%
P/EPS 14.13 31.78 3.34 4.74 9.73 19.03 5.11 97.12%
EY 7.08 3.15 29.95 21.10 10.27 5.25 19.57 -49.25%
DY 2.56 0.00 4.55 3.75 2.42 0.00 0.00 -
P/NAPS 0.58 0.52 0.52 0.64 0.75 0.80 0.91 -25.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 27/05/08 25/02/08 -
Price 0.38 0.42 0.35 0.39 0.50 0.68 0.67 -
P/RPS 0.89 2.18 0.29 0.38 0.78 2.17 0.55 37.87%
P/EPS 13.77 39.25 3.54 4.62 7.85 20.54 4.96 97.65%
EY 7.26 2.55 28.24 21.64 12.74 4.87 20.16 -49.41%
DY 2.63 0.00 4.29 3.85 3.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.55 0.63 0.61 0.86 0.88 -26.03%

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