[DUFU] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.58%
YoY- -102.48%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 144,038 136,023 118,689 108,930 103,169 104,195 101,015 26.71%
PBT 7,944 7,216 2,350 -7,004 -6,583 -5,409 -3,183 -
Tax -676 -953 146 154 33 -130 -731 -5.08%
NP 7,268 6,263 2,496 -6,850 -6,550 -5,539 -3,914 -
-
NP to SH 7,268 6,263 2,496 -6,850 -6,550 -5,539 -3,914 -
-
Tax Rate 8.51% 13.21% -6.21% - - - - -
Total Cost 136,770 129,760 116,193 115,780 109,719 109,734 104,929 19.34%
-
Net Worth 100,577 99,778 99,736 94,796 82,913 76,463 72,546 24.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,577 99,778 99,736 94,796 82,913 76,463 72,546 24.35%
NOSH 176,451 175,666 175,593 180,909 157,931 146,482 135,096 19.50%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.05% 4.60% 2.10% -6.29% -6.35% -5.32% -3.87% -
ROE 7.23% 6.28% 2.50% -7.23% -7.90% -7.24% -5.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.63 77.43 67.59 60.21 65.33 71.13 74.77 6.03%
EPS 4.12 3.57 1.42 -3.79 -4.15 -3.78 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.568 0.568 0.524 0.525 0.522 0.537 4.05%
Adjusted Per Share Value based on latest NOSH - 180,909
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.36 24.90 21.72 19.94 18.88 19.07 18.49 26.69%
EPS 1.33 1.15 0.46 -1.25 -1.20 -1.01 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1826 0.1825 0.1735 0.1517 0.1399 0.1328 24.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.375 0.265 0.25 0.235 0.185 0.20 0.195 -
P/RPS 0.46 0.34 0.37 0.39 0.28 0.28 0.26 46.33%
P/EPS 9.10 7.43 17.59 -6.21 -4.46 -5.29 -6.73 -
EY 10.98 13.45 5.69 -16.11 -22.42 -18.91 -14.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.44 0.45 0.35 0.38 0.36 49.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 18/11/14 27/08/14 16/05/14 28/02/14 22/11/13 -
Price 0.37 0.335 0.24 0.265 0.215 0.19 0.205 -
P/RPS 0.45 0.43 0.36 0.44 0.33 0.27 0.27 40.61%
P/EPS 8.98 9.40 16.88 -7.00 -5.18 -5.02 -7.08 -
EY 11.13 10.64 5.92 -14.29 -19.29 -19.90 -14.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.42 0.51 0.41 0.36 0.38 43.07%

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