[DUFU] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.23%
YoY- 672.73%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 27,969 22,602 28,856 34,114 28,512 21,740 34,445 -12.95%
PBT 658 -2,500 -1,773 1,352 1,156 -7,512 829 -14.26%
Tax -105 -372 210 -162 -105 1,457 -115 -5.87%
NP 553 -2,872 -1,563 1,190 1,051 -6,055 714 -15.64%
-
NP to SH 553 -2,872 -1,563 1,190 1,051 -6,055 714 -15.64%
-
Tax Rate 15.96% - - 11.98% 9.08% - 13.87% -
Total Cost 27,416 25,474 30,419 32,924 27,461 27,795 33,731 -12.89%
-
Net Worth 84,993 83,636 87,167 88,228 87,065 86,688 92,581 -5.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 84,993 83,636 87,167 88,228 87,065 86,688 92,581 -5.53%
NOSH 120,217 120,167 120,230 120,202 119,431 119,900 118,999 0.68%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.98% -12.71% -5.42% 3.49% 3.69% -27.85% 2.07% -
ROE 0.65% -3.43% -1.79% 1.35% 1.21% -6.98% 0.77% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.27 18.81 24.00 28.38 23.87 18.13 28.95 -13.53%
EPS 0.46 -2.39 -1.30 0.99 0.88 -5.05 0.60 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.707 0.696 0.725 0.734 0.729 0.723 0.778 -6.17%
Adjusted Per Share Value based on latest NOSH - 120,202
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.12 4.14 5.28 6.24 5.22 3.98 6.30 -12.90%
EPS 0.10 -0.53 -0.29 0.22 0.19 -1.11 0.13 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1531 0.1595 0.1615 0.1593 0.1587 0.1694 -5.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.25 0.26 0.25 0.29 0.31 0.34 0.33 -
P/RPS 1.07 1.38 1.04 1.02 1.30 1.88 1.14 -4.13%
P/EPS 54.35 -10.88 -19.23 29.29 35.23 -6.73 55.00 -0.78%
EY 1.84 -9.19 -5.20 3.41 2.84 -14.85 1.82 0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.40 0.43 0.47 0.42 -11.43%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 24/02/12 18/11/11 -
Price 0.23 0.255 0.26 0.27 0.29 0.34 0.35 -
P/RPS 0.99 1.36 1.08 0.95 1.21 1.88 1.21 -12.51%
P/EPS 50.00 -10.67 -20.00 27.27 32.95 -6.73 58.33 -9.75%
EY 2.00 -9.37 -5.00 3.67 3.03 -14.85 1.71 10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.36 0.37 0.40 0.47 0.45 -18.66%

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