[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 29.51%
YoY- -38.65%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 97,556 63,111 31,305 128,495 90,090 62,976 33,181 105.09%
PBT 1,640 811 586 7,577 7,044 5,861 4,338 -47.68%
Tax -394 -279 -207 -752 -1,774 -1,358 -440 -7.09%
NP 1,246 532 379 6,825 5,270 4,503 3,898 -53.21%
-
NP to SH 1,246 532 379 6,825 5,270 4,503 3,898 -53.21%
-
Tax Rate 24.02% 34.40% 35.32% 9.92% 25.18% 23.17% 10.14% -
Total Cost 96,310 62,579 30,926 121,670 84,820 58,473 29,283 120.99%
-
Net Worth 93,210 90,198 87,643 89,480 90,634 91,140 90,553 1.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,199 1,200 1,200 - -
Div Payout % - - - 17.57% 22.78% 26.67% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 93,210 90,198 87,643 89,480 90,634 91,140 90,553 1.94%
NOSH 119,807 120,909 118,437 119,947 120,045 120,080 119,938 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.28% 0.84% 1.21% 5.31% 5.85% 7.15% 11.75% -
ROE 1.34% 0.59% 0.43% 7.63% 5.81% 4.94% 4.30% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.43 52.20 26.43 107.13 75.05 52.45 27.67 105.22%
EPS 1.04 0.44 0.32 5.69 4.39 3.75 3.25 -53.18%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.778 0.746 0.74 0.746 0.755 0.759 0.755 2.01%
Adjusted Per Share Value based on latest NOSH - 119,615
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.85 11.55 5.73 23.52 16.49 11.53 6.07 105.12%
EPS 0.23 0.10 0.07 1.25 0.96 0.82 0.71 -52.79%
DPS 0.00 0.00 0.00 0.22 0.22 0.22 0.00 -
NAPS 0.1706 0.1651 0.1604 0.1638 0.1659 0.1668 0.1657 1.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.33 0.35 0.41 0.41 0.43 0.52 0.57 -
P/RPS 0.41 0.67 1.55 0.38 0.57 0.99 2.06 -65.87%
P/EPS 31.73 79.55 128.13 7.21 9.79 13.87 17.54 48.41%
EY 3.15 1.26 0.78 13.88 10.21 7.21 5.70 -32.63%
DY 0.00 0.00 0.00 2.44 2.33 1.92 0.00 -
P/NAPS 0.42 0.47 0.55 0.55 0.57 0.69 0.75 -32.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 23/08/11 31/05/11 28/02/11 23/11/10 17/08/10 24/05/10 -
Price 0.35 0.34 0.37 0.38 0.41 0.50 0.53 -
P/RPS 0.43 0.65 1.40 0.35 0.55 0.95 1.92 -63.08%
P/EPS 33.65 77.27 115.63 6.68 9.34 13.33 16.31 61.99%
EY 2.97 1.29 0.86 14.97 10.71 7.50 6.13 -38.28%
DY 0.00 0.00 0.00 2.63 2.44 2.00 0.00 -
P/NAPS 0.45 0.46 0.50 0.51 0.54 0.66 0.70 -25.49%

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