[DUFU] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 101,107 109,509 109,490 107,892 107,564 90,601 65,813 33.10%
PBT 12,906 12,772 13,545 11,223 9,712 8,733 5,240 82.27%
Tax -657 -620 -1,492 -1,069 -851 -872 -277 77.75%
NP 12,249 12,152 12,053 10,154 8,861 7,861 4,963 82.52%
-
NP to SH 12,249 12,152 12,053 10,154 8,861 7,861 4,963 82.52%
-
Tax Rate 5.09% 4.85% 11.02% 9.53% 8.76% 9.99% 5.29% -
Total Cost 88,858 97,357 97,437 97,738 98,703 82,740 60,850 28.68%
-
Net Worth 71,232 68,368 61,820 57,145 49,107 31,580 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 71,232 68,368 61,820 57,145 49,107 31,580 0 -
NOSH 89,939 90,076 83,995 81,869 73,846 21,930 58,274 33.51%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.11% 11.10% 11.01% 9.41% 8.24% 8.68% 7.54% -
ROE 17.20% 17.77% 19.50% 17.77% 18.04% 24.89% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 112.42 121.57 130.35 131.79 145.66 413.13 112.94 -0.30%
EPS 13.62 13.49 14.35 12.40 12.00 35.84 8.52 36.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.792 0.759 0.736 0.698 0.665 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 81,869
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.53 20.07 20.07 19.77 19.71 16.60 12.06 33.11%
EPS 2.24 2.23 2.21 1.86 1.62 1.44 0.91 82.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1253 0.1133 0.1047 0.09 0.0579 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - - -
Price 0.63 0.69 0.70 0.81 0.87 0.00 0.00 -
P/RPS 0.56 0.57 0.54 0.61 0.60 0.00 0.00 -
P/EPS 4.63 5.11 4.88 6.53 7.25 0.00 0.00 -
EY 21.62 19.55 20.50 15.31 13.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.95 1.16 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 25/02/08 09/11/07 - - - - -
Price 0.68 0.67 0.70 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.55 0.54 0.00 0.00 0.00 0.00 -
P/EPS 4.99 4.97 4.88 0.00 0.00 0.00 0.00 -
EY 20.03 20.14 20.50 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.95 0.00 0.00 0.00 0.00 -

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