[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 67.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 84,702 59,629 36,532 109,751 65,813 42,338 19,569 165.35%
PBT 10,052 6,109 2,946 9,297 5,240 3,619 1,967 196.39%
Tax -897 -339 -66 -960 -277 -142 -87 373.04%
NP 9,155 5,770 2,880 8,337 4,963 3,477 1,880 187.02%
-
NP to SH 9,155 5,770 2,880 8,337 4,963 3,477 1,880 187.02%
-
Tax Rate 8.92% 5.55% 2.24% 10.33% 5.29% 3.92% 4.42% -
Total Cost 75,547 53,859 33,652 101,414 60,850 38,861 17,689 163.00%
-
Net Worth 61,760 57,208 49,107 19,301 0 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 61,760 57,208 49,107 19,301 0 0 0 -
NOSH 83,913 81,960 73,846 21,933 58,182 58,241 58,204 27.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.81% 9.68% 7.88% 7.60% 7.54% 8.21% 9.61% -
ROE 14.82% 10.09% 5.86% 43.19% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 100.94 72.75 49.47 500.38 113.11 72.69 33.62 107.97%
EPS 10.91 7.04 3.90 38.01 8.53 5.97 3.23 124.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.736 0.698 0.665 0.88 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,930
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.50 10.91 6.69 20.09 12.05 7.75 3.58 165.40%
EPS 1.68 1.06 0.53 1.53 0.91 0.64 0.34 189.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.1047 0.0899 0.0353 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 - - - - -
Price 0.70 0.81 0.87 0.00 0.00 0.00 0.00 -
P/RPS 0.69 1.11 1.76 0.00 0.00 0.00 0.00 -
P/EPS 6.42 11.51 22.31 0.00 0.00 0.00 0.00 -
EY 15.59 8.69 4.48 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.31 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 09/11/07 20/08/07 21/05/07 26/02/07 - - - -
Price 0.70 0.70 0.76 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.96 1.54 0.00 0.00 0.00 0.00 -
P/EPS 6.42 9.94 19.49 0.00 0.00 0.00 0.00 -
EY 15.59 10.06 5.13 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 1.14 0.00 0.00 0.00 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