[DUFU] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.7%
YoY- 142.86%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 107,613 101,107 109,509 109,490 107,892 107,564 90,601 12.16%
PBT 12,712 12,906 12,772 13,545 11,223 9,712 8,733 28.46%
Tax -593 -657 -620 -1,492 -1,069 -851 -872 -22.68%
NP 12,119 12,249 12,152 12,053 10,154 8,861 7,861 33.48%
-
NP to SH 12,119 12,249 12,152 12,053 10,154 8,861 7,861 33.48%
-
Tax Rate 4.66% 5.09% 4.85% 11.02% 9.53% 8.76% 9.99% -
Total Cost 95,494 88,858 97,357 97,437 97,738 98,703 82,740 10.03%
-
Net Worth 73,989 71,232 68,368 61,820 57,145 49,107 31,580 76.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,348 - - - - - - -
Div Payout % 11.13% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,989 71,232 68,368 61,820 57,145 49,107 31,580 76.49%
NOSH 89,902 89,939 90,076 83,995 81,869 73,846 21,930 156.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.26% 12.11% 11.10% 11.01% 9.41% 8.24% 8.68% -
ROE 16.38% 17.20% 17.77% 19.50% 17.77% 18.04% 24.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 119.70 112.42 121.57 130.35 131.79 145.66 413.13 -56.24%
EPS 13.48 13.62 13.49 14.35 12.40 12.00 35.84 -47.92%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.823 0.792 0.759 0.736 0.698 0.665 1.44 -31.15%
Adjusted Per Share Value based on latest NOSH - 83,995
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.70 18.50 20.04 20.04 19.75 19.69 16.58 12.19%
EPS 2.22 2.24 2.22 2.21 1.86 1.62 1.44 33.48%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1304 0.1251 0.1131 0.1046 0.0899 0.0578 76.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - -
Price 0.62 0.63 0.69 0.70 0.81 0.87 0.00 -
P/RPS 0.52 0.56 0.57 0.54 0.61 0.60 0.00 -
P/EPS 4.60 4.63 5.11 4.88 6.53 7.25 0.00 -
EY 21.74 21.62 19.55 20.50 15.31 13.79 0.00 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.91 0.95 1.16 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 25/02/08 09/11/07 - - - -
Price 0.50 0.68 0.67 0.70 0.00 0.00 0.00 -
P/RPS 0.42 0.60 0.55 0.54 0.00 0.00 0.00 -
P/EPS 3.71 4.99 4.97 4.88 0.00 0.00 0.00 -
EY 26.96 20.03 20.14 20.50 0.00 0.00 0.00 -
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.88 0.95 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