[DUFU] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -110.07%
YoY- 83.77%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 47,979 39,752 34,958 43,116 34,792 31,172 26,943 46.86%
PBT 6,289 2,828 212 140 7,374 218 -516 -
Tax -1,673 -220 335 -870 -122 -19 58 -
NP 4,616 2,608 547 -730 7,252 199 -458 -
-
NP to SH 4,616 2,608 547 -730 7,252 199 -458 -
-
Tax Rate 26.60% 7.78% -158.02% 621.43% 1.65% 8.72% - -
Total Cost 43,363 37,144 34,411 43,846 27,540 30,973 27,401 35.76%
-
Net Worth 109,169 103,094 100,577 99,778 99,736 94,796 82,913 20.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 109,169 103,094 100,577 99,778 99,736 94,796 82,913 20.10%
NOSH 175,513 175,033 176,451 175,666 175,593 180,909 157,931 7.28%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.62% 6.56% 1.56% -1.69% 20.84% 0.64% -1.70% -
ROE 4.23% 2.53% 0.54% -0.73% 7.27% 0.21% -0.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.34 22.71 19.81 24.54 19.81 17.23 17.06 36.90%
EPS 2.63 1.49 0.31 -0.41 4.13 0.11 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.589 0.57 0.568 0.568 0.524 0.525 11.95%
Adjusted Per Share Value based on latest NOSH - 175,666
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.78 7.28 6.40 7.89 6.37 5.71 4.93 46.87%
EPS 0.84 0.48 0.10 -0.13 1.33 0.04 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1887 0.1841 0.1826 0.1825 0.1735 0.1517 20.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.305 0.285 0.375 0.265 0.25 0.235 0.185 -
P/RPS 1.12 1.25 1.89 1.08 1.26 1.36 1.08 2.45%
P/EPS 11.60 19.13 120.97 -63.77 6.05 213.64 -63.79 -
EY 8.62 5.23 0.83 -1.57 16.52 0.47 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.66 0.47 0.44 0.45 0.35 25.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 28/05/15 27/02/15 18/11/14 27/08/14 16/05/14 -
Price 0.40 0.275 0.37 0.335 0.24 0.265 0.215 -
P/RPS 1.46 1.21 1.87 1.36 1.21 1.54 1.26 10.31%
P/EPS 15.21 18.46 119.35 -80.61 5.81 240.91 -74.14 -
EY 6.58 5.42 0.84 -1.24 17.21 0.42 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.65 0.59 0.42 0.51 0.41 34.52%

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