[DUFU] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -25.0%
YoY- -38.85%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 28,409 23,058 27,450 36,297 29,603 28,130 24,807 9.46%
PBT 2,386 1,685 2,276 2,182 2,969 3,080 2,720 -8.37%
Tax -351 -406 -285 -112 -209 -103 277 -
NP 2,035 1,279 1,991 2,070 2,760 2,977 2,997 -22.76%
-
NP to SH 2,035 1,279 1,991 2,070 2,760 2,977 2,997 -22.76%
-
Tax Rate 14.71% 24.09% 12.52% 5.13% 7.04% 3.34% -10.18% -
Total Cost 26,374 21,779 25,459 34,227 26,843 25,153 21,810 13.51%
-
Net Worth 80,801 77,696 63,340 57,387 73,989 71,232 68,368 11.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,197 - - - 1,348 - - -
Div Payout % 58.82% - - - 48.86% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 80,801 77,696 63,340 57,387 73,989 71,232 68,368 11.79%
NOSH 119,705 119,532 99,279 92,410 89,902 89,939 90,076 20.89%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.16% 5.55% 7.25% 5.70% 9.32% 10.58% 12.08% -
ROE 2.52% 1.65% 3.14% 3.61% 3.73% 4.18% 4.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.73 19.29 27.65 39.28 32.93 31.28 27.54 -9.45%
EPS 1.70 1.07 1.66 2.24 3.07 3.31 3.49 -38.11%
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.675 0.65 0.638 0.621 0.823 0.792 0.759 -7.52%
Adjusted Per Share Value based on latest NOSH - 92,410
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.20 4.22 5.02 6.64 5.42 5.15 4.54 9.47%
EPS 0.37 0.23 0.36 0.38 0.51 0.54 0.55 -23.24%
DPS 0.22 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.1479 0.1422 0.1159 0.105 0.1354 0.1304 0.1251 11.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.39 0.34 0.33 0.40 0.62 0.63 0.69 -
P/RPS 1.64 1.76 1.19 1.02 1.88 2.01 2.51 -24.72%
P/EPS 22.94 31.78 16.46 17.86 20.20 19.03 20.74 6.95%
EY 4.36 3.15 6.08 5.60 4.95 5.25 4.82 -6.47%
DY 2.56 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.58 0.52 0.52 0.64 0.75 0.80 0.91 -25.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 27/05/08 25/02/08 -
Price 0.38 0.42 0.35 0.39 0.50 0.68 0.67 -
P/RPS 1.60 2.18 1.27 0.99 1.52 2.17 2.43 -24.33%
P/EPS 22.35 39.25 17.45 17.41 16.29 20.54 20.14 7.19%
EY 4.47 2.55 5.73 5.74 6.14 4.87 4.97 -6.83%
DY 2.63 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.55 0.63 0.61 0.86 0.88 -26.03%

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