[DUFU] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 44.02%
YoY- 734.92%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 47,718 43,500 38,065 41,027 53,753 47,979 39,752 12.88%
PBT 19,636 7,361 2,773 5,331 6,652 6,289 2,828 261.82%
Tax -4,669 -1,656 -1,136 -764 -3,481 -1,673 -220 659.47%
NP 14,967 5,705 1,637 4,567 3,171 4,616 2,608 218.84%
-
NP to SH 14,967 5,705 1,637 4,567 3,171 4,616 2,608 218.84%
-
Tax Rate 23.78% 22.50% 40.97% 14.33% 52.33% 26.60% 7.78% -
Total Cost 32,751 37,795 36,428 36,460 50,582 43,363 37,144 -8.01%
-
Net Worth 125,058 118,260 116,295 109,608 115,917 109,169 103,094 13.67%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 1,682 1,875 - 3,523 - - -
Div Payout % - 29.49% 114.58% - 111.11% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 125,058 118,260 116,295 109,608 115,917 109,169 103,094 13.67%
NOSH 175,470 175,470 170,520 175,653 176,166 175,513 175,033 0.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 31.37% 13.11% 4.30% 11.13% 5.90% 9.62% 6.56% -
ROE 11.97% 4.82% 1.41% 4.17% 2.74% 4.23% 2.53% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.85 25.86 22.32 23.36 30.51 27.34 22.71 14.49%
EPS 8.70 3.39 0.96 2.60 1.80 2.63 1.49 222.52%
DPS 0.00 1.00 1.10 0.00 2.00 0.00 0.00 -
NAPS 0.73 0.703 0.682 0.624 0.658 0.622 0.589 15.30%
Adjusted Per Share Value based on latest NOSH - 175,653
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.74 7.97 6.98 7.52 9.85 8.79 7.28 12.89%
EPS 2.74 1.05 0.30 0.84 0.58 0.85 0.48 217.72%
DPS 0.00 0.31 0.34 0.00 0.65 0.00 0.00 -
NAPS 0.2292 0.2167 0.2131 0.2009 0.2124 0.2001 0.1889 13.69%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.685 0.61 0.63 0.49 0.49 0.305 0.285 -
P/RPS 2.46 2.36 2.82 2.10 1.61 1.12 1.25 56.72%
P/EPS 7.84 17.99 65.63 18.85 27.22 11.60 19.13 -44.67%
EY 12.75 5.56 1.52 5.31 3.67 8.62 5.23 80.64%
DY 0.00 1.64 1.75 0.00 4.08 0.00 0.00 -
P/NAPS 0.94 0.87 0.92 0.79 0.74 0.49 0.48 56.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 17/11/16 29/08/16 19/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.87 0.595 0.60 0.55 0.545 0.40 0.275 -
P/RPS 3.12 2.30 2.69 2.35 1.79 1.46 1.21 87.49%
P/EPS 9.96 17.54 62.50 21.15 30.28 15.21 18.46 -33.60%
EY 10.04 5.70 1.60 4.73 3.30 6.58 5.42 50.54%
DY 0.00 1.68 1.83 0.00 3.67 0.00 0.00 -
P/NAPS 1.19 0.85 0.88 0.88 0.83 0.64 0.47 85.24%

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