[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.74%
YoY- 45.76%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 94,030 57,733 28,130 109,509 84,702 59,629 36,532 87.49%
PBT 8,231 6,049 3,080 12,772 10,052 6,109 2,946 98.00%
Tax -424 -312 -103 -620 -897 -339 -66 244.41%
NP 7,807 5,737 2,977 12,152 9,155 5,770 2,880 94.06%
-
NP to SH 7,807 5,737 2,977 12,152 9,155 5,770 2,880 94.06%
-
Tax Rate 5.15% 5.16% 3.34% 4.85% 8.92% 5.55% 2.24% -
Total Cost 86,223 51,996 25,153 97,357 75,547 53,859 33,652 86.92%
-
Net Worth 57,442 74,121 71,232 68,288 61,760 57,208 49,107 10.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,387 1,350 - - - - - -
Div Payout % 17.77% 23.55% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 57,442 74,121 71,232 68,288 61,760 57,208 49,107 10.98%
NOSH 92,500 90,062 89,939 89,971 83,913 81,960 73,846 16.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.30% 9.94% 10.58% 11.10% 10.81% 9.68% 7.88% -
ROE 13.59% 7.74% 4.18% 17.80% 14.82% 10.09% 5.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 101.65 64.10 31.28 121.72 100.94 72.75 49.47 61.41%
EPS 8.44 6.37 3.31 14.14 10.91 7.04 3.90 67.07%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.621 0.823 0.792 0.759 0.736 0.698 0.665 -4.44%
Adjusted Per Share Value based on latest NOSH - 90,076
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.21 10.57 5.15 20.04 15.50 10.91 6.69 87.42%
EPS 1.43 1.05 0.54 2.22 1.68 1.06 0.53 93.45%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1051 0.1357 0.1304 0.125 0.113 0.1047 0.0899 10.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.62 0.63 0.69 0.70 0.81 0.87 -
P/RPS 0.39 0.97 2.01 0.57 0.69 1.11 1.76 -63.28%
P/EPS 4.74 9.73 19.03 5.11 6.42 11.51 22.31 -64.29%
EY 21.10 10.27 5.25 19.57 15.59 8.69 4.48 180.18%
DY 3.75 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.80 0.91 0.95 1.16 1.31 -37.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 26/08/08 27/05/08 25/02/08 09/11/07 20/08/07 21/05/07 -
Price 0.39 0.50 0.68 0.67 0.70 0.70 0.76 -
P/RPS 0.38 0.78 2.17 0.55 0.69 0.96 1.54 -60.55%
P/EPS 4.62 7.85 20.54 4.96 6.42 9.94 19.49 -61.59%
EY 21.64 12.74 4.87 20.16 15.59 10.06 5.13 160.38%
DY 3.85 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.86 0.88 0.95 1.00 1.14 -32.58%

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