[DUFU] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 376.78%
YoY- 1210.55%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 41,027 53,753 47,979 39,752 34,958 43,116 34,792 11.60%
PBT 5,331 6,652 6,289 2,828 212 140 7,374 -19.43%
Tax -764 -3,481 -1,673 -220 335 -870 -122 239.36%
NP 4,567 3,171 4,616 2,608 547 -730 7,252 -26.50%
-
NP to SH 4,567 3,171 4,616 2,608 547 -730 7,252 -26.50%
-
Tax Rate 14.33% 52.33% 26.60% 7.78% -158.02% 621.43% 1.65% -
Total Cost 36,460 50,582 43,363 37,144 34,411 43,846 27,540 20.54%
-
Net Worth 109,608 115,917 109,169 103,094 100,577 99,778 99,736 6.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,523 - - - - - -
Div Payout % - 111.11% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 109,608 115,917 109,169 103,094 100,577 99,778 99,736 6.48%
NOSH 175,653 176,166 175,513 175,033 176,451 175,666 175,593 0.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.13% 5.90% 9.62% 6.56% 1.56% -1.69% 20.84% -
ROE 4.17% 2.74% 4.23% 2.53% 0.54% -0.73% 7.27% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.36 30.51 27.34 22.71 19.81 24.54 19.81 11.60%
EPS 2.60 1.80 2.63 1.49 0.31 -0.41 4.13 -26.52%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.624 0.658 0.622 0.589 0.57 0.568 0.568 6.46%
Adjusted Per Share Value based on latest NOSH - 175,033
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.52 9.85 8.79 7.29 6.41 7.90 6.38 11.57%
EPS 0.84 0.58 0.85 0.48 0.10 -0.13 1.33 -26.36%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2009 0.2124 0.2001 0.1889 0.1843 0.1829 0.1828 6.49%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.49 0.49 0.305 0.285 0.375 0.265 0.25 -
P/RPS 2.10 1.61 1.12 1.25 1.89 1.08 1.26 40.52%
P/EPS 18.85 27.22 11.60 19.13 120.97 -63.77 6.05 113.17%
EY 5.31 3.67 8.62 5.23 0.83 -1.57 16.52 -53.04%
DY 0.00 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.49 0.48 0.66 0.47 0.44 47.67%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 26/02/16 23/11/15 27/08/15 28/05/15 27/02/15 18/11/14 -
Price 0.55 0.545 0.40 0.275 0.37 0.335 0.24 -
P/RPS 2.35 1.79 1.46 1.21 1.87 1.36 1.21 55.60%
P/EPS 21.15 30.28 15.21 18.46 119.35 -80.61 5.81 136.45%
EY 4.73 3.30 6.58 5.42 0.84 -1.24 17.21 -57.69%
DY 0.00 3.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.64 0.47 0.65 0.59 0.42 63.66%

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