[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -431.57%
YoY- -152.46%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 92,907 58,115 26,943 104,195 78,413 53,380 27,969 122.46%
PBT 7,076 -298 -516 -5,409 -683 1,297 658 386.49%
Tax -83 39 58 -130 -359 -245 -105 -14.49%
NP 6,993 -259 -458 -5,539 -1,042 1,052 553 441.94%
-
NP to SH 6,993 -259 -458 -5,539 -1,042 1,052 553 441.94%
-
Tax Rate 1.17% - - - - 18.89% 15.96% -
Total Cost 85,914 58,374 27,401 109,734 79,455 52,328 27,416 113.99%
-
Net Worth 99,549 90,477 82,913 76,490 72,669 86,431 84,993 11.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 99,549 90,477 82,913 76,490 72,669 86,431 84,993 11.10%
NOSH 175,263 172,666 157,931 146,534 135,324 119,545 120,217 28.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.53% -0.45% -1.70% -5.32% -1.33% 1.97% 1.98% -
ROE 7.02% -0.29% -0.55% -7.24% -1.43% 1.22% 0.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.01 33.66 17.06 71.11 57.94 44.65 23.27 73.04%
EPS 3.99 -0.15 -0.29 -3.78 -0.77 0.88 0.46 321.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.568 0.524 0.525 0.522 0.537 0.723 0.707 -13.56%
Adjusted Per Share Value based on latest NOSH - 146,482
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.06 10.67 4.95 19.14 14.40 9.80 5.14 122.34%
EPS 1.28 -0.05 -0.08 -1.02 -0.19 0.19 0.10 446.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1662 0.1523 0.1405 0.1335 0.1588 0.1561 11.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.25 0.235 0.185 0.20 0.195 0.205 0.25 -
P/RPS 0.47 0.70 1.08 0.28 0.34 0.46 1.07 -42.18%
P/EPS 6.27 -156.67 -63.79 -5.29 -25.32 23.30 54.35 -76.27%
EY 15.96 -0.64 -1.57 -18.90 -3.95 4.29 1.84 321.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.35 0.38 0.36 0.28 0.35 16.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 27/08/14 16/05/14 28/02/14 22/11/13 27/08/13 29/05/13 -
Price 0.24 0.265 0.215 0.19 0.205 0.185 0.23 -
P/RPS 0.45 0.79 1.26 0.27 0.35 0.41 0.99 -40.85%
P/EPS 6.02 -176.67 -74.14 -5.03 -26.62 21.02 50.00 -75.58%
EY 16.63 -0.57 -1.35 -19.89 -3.76 4.76 2.00 309.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.41 0.36 0.38 0.26 0.33 17.42%

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