[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.5%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 121,480 94,030 57,733 28,130 109,509 84,702 59,629 60.35%
PBT 10,507 8,231 6,049 3,080 12,772 10,052 6,109 43.31%
Tax -709 -424 -312 -103 -620 -897 -339 63.17%
NP 9,798 7,807 5,737 2,977 12,152 9,155 5,770 42.10%
-
NP to SH 9,798 7,807 5,737 2,977 12,152 9,155 5,770 42.10%
-
Tax Rate 6.75% 5.15% 5.16% 3.34% 4.85% 8.92% 5.55% -
Total Cost 111,682 86,223 51,996 25,153 97,357 75,547 53,859 62.25%
-
Net Worth 63,239 57,442 74,121 71,232 68,288 61,760 57,208 6.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,486 1,387 1,350 - - - - -
Div Payout % 15.17% 17.77% 23.55% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 63,239 57,442 74,121 71,232 68,288 61,760 57,208 6.87%
NOSH 99,121 92,500 90,062 89,939 89,971 83,913 81,960 13.44%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.07% 8.30% 9.94% 10.58% 11.10% 10.81% 9.68% -
ROE 15.49% 13.59% 7.74% 4.18% 17.80% 14.82% 10.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 122.56 101.65 64.10 31.28 121.72 100.94 72.75 41.35%
EPS 8.17 8.44 6.37 3.31 14.14 10.91 7.04 10.38%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.638 0.621 0.823 0.792 0.759 0.736 0.698 -5.79%
Adjusted Per Share Value based on latest NOSH - 89,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.23 17.21 10.57 5.15 20.04 15.50 10.91 60.37%
EPS 1.79 1.43 1.05 0.54 2.22 1.68 1.06 41.58%
DPS 0.27 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1051 0.1357 0.1304 0.125 0.113 0.1047 6.85%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.40 0.62 0.63 0.69 0.70 0.81 -
P/RPS 0.27 0.39 0.97 2.01 0.57 0.69 1.11 -60.86%
P/EPS 3.34 4.74 9.73 19.03 5.11 6.42 11.51 -56.00%
EY 29.95 21.10 10.27 5.25 19.57 15.59 8.69 127.31%
DY 4.55 3.75 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.75 0.80 0.91 0.95 1.16 -41.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 27/05/08 25/02/08 09/11/07 20/08/07 -
Price 0.35 0.39 0.50 0.68 0.67 0.70 0.70 -
P/RPS 0.29 0.38 0.78 2.17 0.55 0.69 0.96 -54.81%
P/EPS 3.54 4.62 7.85 20.54 4.96 6.42 9.94 -49.59%
EY 28.24 21.64 12.74 4.87 20.16 15.59 10.06 98.37%
DY 4.29 3.85 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.61 0.86 0.88 0.95 1.00 -32.74%

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