[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -423.6%
YoY- 54.38%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 78,413 53,380 27,969 114,084 91,482 62,626 28,512 96.17%
PBT -683 1,297 658 -1,765 735 2,508 1,156 -
Tax -359 -245 -105 -429 -57 -267 -105 126.78%
NP -1,042 1,052 553 -2,194 678 2,241 1,051 -
-
NP to SH -1,042 1,052 553 -2,194 678 2,241 1,051 -
-
Tax Rate - 18.89% 15.96% - 7.76% 10.65% 9.08% -
Total Cost 79,455 52,328 27,416 116,278 90,804 60,385 27,461 102.91%
-
Net Worth 72,669 86,431 84,993 83,443 86,236 87,962 87,065 -11.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,669 86,431 84,993 83,443 86,236 87,962 87,065 -11.34%
NOSH 135,324 119,545 120,217 119,890 118,947 119,839 119,431 8.67%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.33% 1.97% 1.98% -1.92% 0.74% 3.58% 3.69% -
ROE -1.43% 1.22% 0.65% -2.63% 0.79% 2.55% 1.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.94 44.65 23.27 95.16 76.91 52.26 23.87 80.51%
EPS -0.77 0.88 0.46 -1.83 0.57 1.87 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.537 0.723 0.707 0.696 0.725 0.734 0.729 -18.42%
Adjusted Per Share Value based on latest NOSH - 120,167
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.35 9.77 5.12 20.88 16.74 11.46 5.22 96.11%
EPS -0.19 0.19 0.10 -0.40 0.12 0.41 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.1582 0.1556 0.1527 0.1578 0.161 0.1593 -11.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.195 0.205 0.25 0.26 0.25 0.29 0.31 -
P/RPS 0.34 0.46 1.07 0.27 0.33 0.55 1.30 -59.06%
P/EPS -25.32 23.30 54.35 -14.21 43.86 15.51 35.23 -
EY -3.95 4.29 1.84 -7.04 2.28 6.45 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.35 0.37 0.34 0.40 0.43 -11.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 -
Price 0.205 0.185 0.23 0.255 0.26 0.27 0.29 -
P/RPS 0.35 0.41 0.99 0.27 0.34 0.52 1.21 -56.22%
P/EPS -26.62 21.02 50.00 -13.93 45.61 14.44 32.95 -
EY -3.76 4.76 2.00 -7.18 2.19 6.93 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.33 0.37 0.36 0.37 0.40 -3.35%

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