[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 134.21%
YoY- -76.36%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 62,626 28,512 119,296 97,556 63,111 31,305 128,495 -38.09%
PBT 2,508 1,156 -5,872 1,640 811 586 7,577 -52.18%
Tax -267 -105 1,063 -394 -279 -207 -752 -49.89%
NP 2,241 1,051 -4,809 1,246 532 379 6,825 -52.43%
-
NP to SH 2,241 1,051 -4,809 1,246 532 379 6,825 -52.43%
-
Tax Rate 10.65% 9.08% - 24.02% 34.40% 35.32% 9.92% -
Total Cost 60,385 27,461 124,105 96,310 62,579 30,926 121,670 -37.34%
-
Net Worth 87,962 87,065 86,922 93,210 90,198 87,643 89,480 -1.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 1,199 -
Div Payout % - - - - - - 17.57% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 87,962 87,065 86,922 93,210 90,198 87,643 89,480 -1.13%
NOSH 119,839 119,431 120,225 119,807 120,909 118,437 119,947 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.58% 3.69% -4.03% 1.28% 0.84% 1.21% 5.31% -
ROE 2.55% 1.21% -5.53% 1.34% 0.59% 0.43% 7.63% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.26 23.87 99.23 81.43 52.20 26.43 107.13 -38.05%
EPS 1.87 0.88 -4.00 1.04 0.44 0.32 5.69 -52.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.734 0.729 0.723 0.778 0.746 0.74 0.746 -1.07%
Adjusted Per Share Value based on latest NOSH - 118,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.46 5.22 21.83 17.85 11.55 5.73 23.52 -38.10%
EPS 0.41 0.19 -0.88 0.23 0.10 0.07 1.25 -52.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.161 0.1593 0.1591 0.1706 0.1651 0.1604 0.1638 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.31 0.34 0.33 0.35 0.41 0.41 -
P/RPS 0.55 1.30 0.34 0.41 0.67 1.55 0.38 27.98%
P/EPS 15.51 35.23 -8.50 31.73 79.55 128.13 7.21 66.71%
EY 6.45 2.84 -11.76 3.15 1.26 0.78 13.88 -40.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.40 0.43 0.47 0.42 0.47 0.55 0.55 -19.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 24/02/12 18/11/11 23/08/11 31/05/11 28/02/11 -
Price 0.27 0.29 0.34 0.35 0.34 0.37 0.38 -
P/RPS 0.52 1.21 0.34 0.43 0.65 1.40 0.35 30.23%
P/EPS 14.44 32.95 -8.50 33.65 77.27 115.63 6.68 67.26%
EY 6.93 3.03 -11.76 2.97 1.29 0.86 14.97 -40.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.37 0.40 0.47 0.45 0.46 0.50 0.51 -19.27%

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