[DUFU] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 26.78%
YoY- -75.94%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 31,806 31,305 38,405 27,114 29,705 33,181 36,353 -8.54%
PBT 226 586 533 1,183 1,523 4,338 5,415 -88.03%
Tax -72 -207 1,022 -416 -918 -440 -792 -79.87%
NP 154 379 1,555 767 605 3,898 4,623 -89.71%
-
NP to SH 154 379 1,555 767 605 3,898 4,623 -89.71%
-
Tax Rate 31.86% 35.32% -191.74% 35.16% 60.28% 10.14% 14.63% -
Total Cost 31,652 30,926 36,850 26,347 29,100 29,283 31,730 -0.16%
-
Net Worth 88,372 87,643 89,233 90,482 91,839 90,553 86,605 1.35%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 1,210 - - -
Div Payout % - - - - 200.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 88,372 87,643 89,233 90,482 91,839 90,553 86,605 1.35%
NOSH 118,461 118,437 119,615 119,843 121,000 119,938 119,951 -0.83%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.48% 1.21% 4.05% 2.83% 2.04% 11.75% 12.72% -
ROE 0.17% 0.43% 1.74% 0.85% 0.66% 4.30% 5.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.85 26.43 32.11 22.62 24.55 27.67 30.31 -7.78%
EPS 0.13 0.32 1.30 0.64 0.50 3.25 3.85 -89.61%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.746 0.74 0.746 0.755 0.759 0.755 0.722 2.21%
Adjusted Per Share Value based on latest NOSH - 119,843
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.83 5.74 7.04 4.97 5.45 6.08 6.67 -8.60%
EPS 0.03 0.07 0.29 0.14 0.11 0.71 0.85 -89.30%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.162 0.1607 0.1636 0.1659 0.1684 0.166 0.1588 1.34%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.35 0.41 0.41 0.43 0.52 0.57 0.43 -
P/RPS 1.30 1.55 1.28 1.90 2.12 2.06 1.42 -5.73%
P/EPS 269.23 128.13 31.54 67.19 104.00 17.54 11.16 739.79%
EY 0.37 0.78 3.17 1.49 0.96 5.70 8.96 -88.12%
DY 0.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.47 0.55 0.55 0.57 0.69 0.75 0.60 -15.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 28/02/11 23/11/10 17/08/10 24/05/10 25/02/10 -
Price 0.34 0.37 0.38 0.41 0.50 0.53 0.46 -
P/RPS 1.27 1.40 1.18 1.81 2.04 1.92 1.52 -11.31%
P/EPS 261.54 115.63 29.23 64.06 100.00 16.31 11.94 687.30%
EY 0.38 0.86 3.42 1.56 1.00 6.13 8.38 -87.35%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.51 0.54 0.66 0.70 0.64 -19.80%

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