[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -485.96%
YoY- -170.46%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 91,482 62,626 28,512 119,296 97,556 63,111 31,305 104.00%
PBT 735 2,508 1,156 -5,872 1,640 811 586 16.25%
Tax -57 -267 -105 1,063 -394 -279 -207 -57.57%
NP 678 2,241 1,051 -4,809 1,246 532 379 47.20%
-
NP to SH 678 2,241 1,051 -4,809 1,246 532 379 47.20%
-
Tax Rate 7.76% 10.65% 9.08% - 24.02% 34.40% 35.32% -
Total Cost 90,804 60,385 27,461 124,105 96,310 62,579 30,926 104.64%
-
Net Worth 86,236 87,962 87,065 86,922 93,210 90,198 87,643 -1.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 86,236 87,962 87,065 86,922 93,210 90,198 87,643 -1.07%
NOSH 118,947 119,839 119,431 120,225 119,807 120,909 118,437 0.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.74% 3.58% 3.69% -4.03% 1.28% 0.84% 1.21% -
ROE 0.79% 2.55% 1.21% -5.53% 1.34% 0.59% 0.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 76.91 52.26 23.87 99.23 81.43 52.20 26.43 103.42%
EPS 0.57 1.87 0.88 -4.00 1.04 0.44 0.32 46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.734 0.729 0.723 0.778 0.746 0.74 -1.35%
Adjusted Per Share Value based on latest NOSH - 119,900
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.74 11.46 5.22 21.83 17.85 11.55 5.73 103.96%
EPS 0.12 0.41 0.19 -0.88 0.23 0.10 0.07 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1578 0.161 0.1593 0.1591 0.1706 0.1651 0.1604 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.25 0.29 0.31 0.34 0.33 0.35 0.41 -
P/RPS 0.33 0.55 1.30 0.34 0.41 0.67 1.55 -64.24%
P/EPS 43.86 15.51 35.23 -8.50 31.73 79.55 128.13 -50.97%
EY 2.28 6.45 2.84 -11.76 3.15 1.26 0.78 104.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.43 0.47 0.42 0.47 0.55 -27.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 24/02/12 18/11/11 23/08/11 31/05/11 -
Price 0.26 0.27 0.29 0.34 0.35 0.34 0.37 -
P/RPS 0.34 0.52 1.21 0.34 0.43 0.65 1.40 -60.97%
P/EPS 45.61 14.44 32.95 -8.50 33.65 77.27 115.63 -46.12%
EY 2.19 6.93 3.03 -11.76 2.97 1.29 0.86 86.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.40 0.47 0.45 0.46 0.50 -19.61%

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