[DUFU] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -35.76%
YoY- -57.04%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 36,353 28,822 28,409 23,058 27,450 36,297 29,603 14.63%
PBT 5,415 3,664 2,386 1,685 2,276 2,182 2,969 49.11%
Tax -792 -476 -351 -406 -285 -112 -209 142.47%
NP 4,623 3,188 2,035 1,279 1,991 2,070 2,760 40.90%
-
NP to SH 4,623 3,188 2,035 1,279 1,991 2,070 2,760 40.90%
-
Tax Rate 14.63% 12.99% 14.71% 24.09% 12.52% 5.13% 7.04% -
Total Cost 31,730 25,634 26,374 21,779 25,459 34,227 26,843 11.76%
-
Net Worth 86,605 81,857 80,801 77,696 63,340 57,387 73,989 11.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 1,197 - - - 1,348 -
Div Payout % - - 58.82% - - - 48.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,605 81,857 80,801 77,696 63,340 57,387 73,989 11.03%
NOSH 119,951 119,849 119,705 119,532 99,279 92,410 89,902 21.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.72% 11.06% 7.16% 5.55% 7.25% 5.70% 9.32% -
ROE 5.34% 3.89% 2.52% 1.65% 3.14% 3.61% 3.73% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.31 24.05 23.73 19.29 27.65 39.28 32.93 -5.36%
EPS 3.85 2.66 1.70 1.07 1.66 2.24 3.07 16.24%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.722 0.683 0.675 0.65 0.638 0.621 0.823 -8.33%
Adjusted Per Share Value based on latest NOSH - 119,532
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.67 5.28 5.21 4.23 5.03 6.65 5.43 14.65%
EPS 0.85 0.58 0.37 0.23 0.37 0.38 0.51 40.44%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.25 -
NAPS 0.1588 0.1501 0.1481 0.1425 0.1161 0.1052 0.1357 11.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.44 0.39 0.34 0.33 0.40 0.62 -
P/RPS 1.42 1.83 1.64 1.76 1.19 1.02 1.88 -17.01%
P/EPS 11.16 16.54 22.94 31.78 16.46 17.86 20.20 -32.59%
EY 8.96 6.05 4.36 3.15 6.08 5.60 4.95 48.36%
DY 0.00 0.00 2.56 0.00 0.00 0.00 2.42 -
P/NAPS 0.60 0.64 0.58 0.52 0.52 0.64 0.75 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.46 0.44 0.38 0.42 0.35 0.39 0.50 -
P/RPS 1.52 1.83 1.60 2.18 1.27 0.99 1.52 0.00%
P/EPS 11.94 16.54 22.35 39.25 17.45 17.41 16.29 -18.66%
EY 8.38 6.05 4.47 2.55 5.73 5.74 6.14 22.97%
DY 0.00 0.00 2.63 0.00 0.00 0.00 3.00 -
P/NAPS 0.64 0.64 0.56 0.65 0.55 0.63 0.61 3.24%

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