[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 25.5%
YoY- -19.37%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 80,289 51,467 23,058 121,480 94,030 57,733 28,130 101.08%
PBT 7,735 4,071 1,685 10,507 8,231 6,049 3,080 84.65%
Tax -1,233 -757 -406 -709 -424 -312 -103 422.51%
NP 6,502 3,314 1,279 9,798 7,807 5,737 2,977 68.25%
-
NP to SH 6,502 3,314 1,279 9,798 7,807 5,737 2,977 68.25%
-
Tax Rate 15.94% 18.59% 24.09% 6.75% 5.15% 5.16% 3.34% -
Total Cost 73,787 48,153 21,779 111,682 86,223 51,996 25,153 104.79%
-
Net Worth 81,934 81,048 77,696 63,239 57,442 74,121 71,232 9.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,199 1,200 - 1,486 1,387 1,350 - -
Div Payout % 18.45% 36.23% - 15.17% 17.77% 23.55% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 81,934 81,048 77,696 63,239 57,442 74,121 71,232 9.77%
NOSH 119,963 120,072 119,532 99,121 92,500 90,062 89,939 21.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.10% 6.44% 5.55% 8.07% 8.30% 9.94% 10.58% -
ROE 7.94% 4.09% 1.65% 15.49% 13.59% 7.74% 4.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.93 42.86 19.29 122.56 101.65 64.10 31.28 65.97%
EPS 5.42 2.76 1.07 8.17 8.44 6.37 3.31 38.88%
DPS 1.00 1.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.683 0.675 0.65 0.638 0.621 0.823 0.792 -9.39%
Adjusted Per Share Value based on latest NOSH - 99,279
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.69 9.42 4.22 22.23 17.21 10.57 5.15 101.00%
EPS 1.19 0.61 0.23 1.79 1.43 1.05 0.54 69.26%
DPS 0.22 0.22 0.00 0.27 0.25 0.25 0.00 -
NAPS 0.15 0.1483 0.1422 0.1157 0.1051 0.1357 0.1304 9.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.39 0.34 0.33 0.40 0.62 0.63 -
P/RPS 0.66 0.91 1.76 0.27 0.39 0.97 2.01 -52.37%
P/EPS 8.12 14.13 31.78 3.34 4.74 9.73 19.03 -43.29%
EY 12.32 7.08 3.15 29.95 21.10 10.27 5.25 76.49%
DY 2.27 2.56 0.00 4.55 3.75 2.42 0.00 -
P/NAPS 0.64 0.58 0.52 0.52 0.64 0.75 0.80 -13.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 09/11/09 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 27/05/08 -
Price 0.44 0.38 0.42 0.35 0.39 0.50 0.68 -
P/RPS 0.66 0.89 2.18 0.29 0.38 0.78 2.17 -54.74%
P/EPS 8.12 13.77 39.25 3.54 4.62 7.85 20.54 -46.10%
EY 12.32 7.26 2.55 28.24 21.64 12.74 4.87 85.55%
DY 2.27 2.63 0.00 4.29 3.85 3.00 0.00 -
P/NAPS 0.64 0.56 0.65 0.55 0.63 0.61 0.86 -17.86%

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