[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 125.21%
YoY- -47.38%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 104,195 78,413 53,380 27,969 114,084 91,482 62,626 40.27%
PBT -5,409 -683 1,297 658 -1,765 735 2,508 -
Tax -130 -359 -245 -105 -429 -57 -267 -38.02%
NP -5,539 -1,042 1,052 553 -2,194 678 2,241 -
-
NP to SH -5,539 -1,042 1,052 553 -2,194 678 2,241 -
-
Tax Rate - - 18.89% 15.96% - 7.76% 10.65% -
Total Cost 109,734 79,455 52,328 27,416 116,278 90,804 60,385 48.75%
-
Net Worth 76,490 72,669 86,431 84,993 83,443 86,236 87,962 -8.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,490 72,669 86,431 84,993 83,443 86,236 87,962 -8.87%
NOSH 146,534 135,324 119,545 120,217 119,890 118,947 119,839 14.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -5.32% -1.33% 1.97% 1.98% -1.92% 0.74% 3.58% -
ROE -7.24% -1.43% 1.22% 0.65% -2.63% 0.79% 2.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.11 57.94 44.65 23.27 95.16 76.91 52.26 22.72%
EPS -3.78 -0.77 0.88 0.46 -1.83 0.57 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.522 0.537 0.723 0.707 0.696 0.725 0.734 -20.27%
Adjusted Per Share Value based on latest NOSH - 120,217
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.07 14.35 9.77 5.12 20.88 16.74 11.46 40.29%
EPS -1.01 -0.19 0.19 0.10 -0.40 0.12 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.133 0.1582 0.1556 0.1527 0.1578 0.161 -8.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.195 0.205 0.25 0.26 0.25 0.29 -
P/RPS 0.28 0.34 0.46 1.07 0.27 0.33 0.55 -36.16%
P/EPS -5.29 -25.32 23.30 54.35 -14.21 43.86 15.51 -
EY -18.90 -3.95 4.29 1.84 -7.04 2.28 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.28 0.35 0.37 0.34 0.40 -3.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 27/08/13 29/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.19 0.205 0.185 0.23 0.255 0.26 0.27 -
P/RPS 0.27 0.35 0.41 0.99 0.27 0.34 0.52 -35.32%
P/EPS -5.03 -26.62 21.02 50.00 -13.93 45.61 14.44 -
EY -19.89 -3.76 4.76 2.00 -7.18 2.19 6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.26 0.33 0.37 0.36 0.37 -1.80%

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