[DUFU] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -13.64%
YoY- -76.82%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 116,503 119,296 135,961 128,630 126,529 128,405 126,353 -5.26%
PBT -5,301 -5,871 2,174 2,528 3,825 7,577 12,459 -
Tax 1,165 1,063 628 327 -519 -752 -2,566 -
NP -4,136 -4,808 2,802 2,855 3,306 6,825 9,893 -
-
NP to SH -4,136 -4,808 2,802 2,855 3,306 6,825 9,893 -
-
Tax Rate - - -28.89% -12.94% 13.57% 9.92% 20.60% -
Total Cost 120,639 124,104 133,159 125,775 123,223 121,580 116,460 2.37%
-
Net Worth 87,065 86,688 92,581 88,372 87,643 89,233 90,482 -2.53%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 1,210 1,210 1,210 -
Div Payout % - - - - 36.60% 17.73% 12.23% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 87,065 86,688 92,581 88,372 87,643 89,233 90,482 -2.53%
NOSH 119,431 119,900 118,999 118,461 118,437 119,615 119,843 -0.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.55% -4.03% 2.06% 2.22% 2.61% 5.32% 7.83% -
ROE -4.75% -5.55% 3.03% 3.23% 3.77% 7.65% 10.93% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 97.55 99.50 114.25 108.58 106.83 107.35 105.43 -5.04%
EPS -3.46 -4.01 2.35 2.41 2.79 5.71 8.25 -
DPS 0.00 0.00 0.00 0.00 1.02 1.00 1.00 -
NAPS 0.729 0.723 0.778 0.746 0.74 0.746 0.755 -2.30%
Adjusted Per Share Value based on latest NOSH - 118,461
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.36 21.87 24.93 23.58 23.20 23.54 23.17 -5.27%
EPS -0.76 -0.88 0.51 0.52 0.61 1.25 1.81 -
DPS 0.00 0.00 0.00 0.00 0.22 0.22 0.22 -
NAPS 0.1596 0.1589 0.1697 0.162 0.1607 0.1636 0.1659 -2.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.34 0.33 0.35 0.41 0.41 0.43 -
P/RPS 0.32 0.34 0.29 0.32 0.38 0.38 0.41 -15.21%
P/EPS -8.95 -8.48 14.01 14.52 14.69 7.19 5.21 -
EY -11.17 -11.79 7.14 6.89 6.81 13.92 19.20 -
DY 0.00 0.00 0.00 0.00 2.49 2.44 2.33 -
P/NAPS 0.43 0.47 0.42 0.47 0.55 0.55 0.57 -17.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 18/11/11 23/08/11 31/05/11 28/02/11 23/11/10 -
Price 0.29 0.34 0.35 0.34 0.37 0.38 0.41 -
P/RPS 0.30 0.34 0.31 0.31 0.35 0.35 0.39 -16.03%
P/EPS -8.37 -8.48 14.86 14.11 13.26 6.66 4.97 -
EY -11.94 -11.79 6.73 7.09 7.54 15.02 20.13 -
DY 0.00 0.00 0.00 0.00 2.76 2.63 2.44 -
P/NAPS 0.40 0.47 0.45 0.46 0.50 0.51 0.54 -18.11%

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