[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 91.73%
YoY- -182.82%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 136,023 92,907 58,115 26,943 104,195 78,413 53,380 86.24%
PBT 7,216 7,076 -298 -516 -5,409 -683 1,297 213.00%
Tax -953 -83 39 58 -130 -359 -245 146.72%
NP 6,263 6,993 -259 -458 -5,539 -1,042 1,052 227.41%
-
NP to SH 6,263 6,993 -259 -458 -5,539 -1,042 1,052 227.41%
-
Tax Rate 13.21% 1.17% - - - - 18.89% -
Total Cost 129,760 85,914 58,374 27,401 109,734 79,455 52,328 82.90%
-
Net Worth 100,154 99,549 90,477 82,913 76,490 72,669 86,431 10.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 100,154 99,549 90,477 82,913 76,490 72,669 86,431 10.29%
NOSH 175,710 175,263 172,666 157,931 146,534 135,324 119,545 29.18%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.60% 7.53% -0.45% -1.70% -5.32% -1.33% 1.97% -
ROE 6.25% 7.02% -0.29% -0.55% -7.24% -1.43% 1.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.41 53.01 33.66 17.06 71.11 57.94 44.65 44.17%
EPS 3.57 3.99 -0.15 -0.29 -3.78 -0.77 0.88 153.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.568 0.524 0.525 0.522 0.537 0.723 -14.62%
Adjusted Per Share Value based on latest NOSH - 157,931
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.96 17.05 10.66 4.94 19.12 14.39 9.80 86.18%
EPS 1.15 1.28 -0.05 -0.08 -1.02 -0.19 0.19 231.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1827 0.166 0.1521 0.1404 0.1333 0.1586 10.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.265 0.25 0.235 0.185 0.20 0.195 0.205 -
P/RPS 0.34 0.47 0.70 1.08 0.28 0.34 0.46 -18.20%
P/EPS 7.43 6.27 -156.67 -63.79 -5.29 -25.32 23.30 -53.22%
EY 13.45 15.96 -0.64 -1.57 -18.90 -3.95 4.29 113.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.45 0.35 0.38 0.36 0.28 39.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 27/08/14 16/05/14 28/02/14 22/11/13 27/08/13 -
Price 0.335 0.24 0.265 0.215 0.19 0.205 0.185 -
P/RPS 0.43 0.45 0.79 1.26 0.27 0.35 0.41 3.21%
P/EPS 9.40 6.02 -176.67 -74.14 -5.03 -26.62 21.02 -41.43%
EY 10.64 16.63 -0.57 -1.35 -19.89 -3.76 4.76 70.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.51 0.41 0.36 0.38 0.26 72.42%

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