[DUFU] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.7%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 108,930 103,169 104,195 101,015 104,838 113,541 114,084 -3.04%
PBT -7,004 -6,583 -5,409 -3,183 -2,976 -2,263 -1,765 151.28%
Tax 154 33 -130 -731 -407 -429 -429 -
NP -6,850 -6,550 -5,539 -3,914 -3,383 -2,692 -2,194 114.06%
-
NP to SH -6,850 -6,550 -5,539 -3,914 -3,383 -2,692 -2,194 114.06%
-
Tax Rate - - - - - - - -
Total Cost 115,780 109,719 109,734 104,929 108,221 116,233 116,278 -0.28%
-
Net Worth 94,796 82,913 76,463 72,546 85,899 84,993 83,636 8.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 94,796 82,913 76,463 72,546 85,899 84,993 83,636 8.73%
NOSH 180,909 157,931 146,482 135,096 118,809 120,217 120,167 31.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -6.29% -6.35% -5.32% -3.87% -3.23% -2.37% -1.92% -
ROE -7.23% -7.90% -7.24% -5.40% -3.94% -3.17% -2.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.21 65.33 71.13 74.77 88.24 94.45 94.94 -26.24%
EPS -3.79 -4.15 -3.78 -2.90 -2.85 -2.24 -1.83 62.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.524 0.525 0.522 0.537 0.723 0.707 0.696 -17.28%
Adjusted Per Share Value based on latest NOSH - 135,096
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.94 18.88 19.07 18.49 19.19 20.78 20.88 -3.03%
EPS -1.25 -1.20 -1.01 -0.72 -0.62 -0.49 -0.40 114.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1735 0.1517 0.1399 0.1328 0.1572 0.1556 0.1531 8.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.235 0.185 0.20 0.195 0.205 0.25 0.26 -
P/RPS 0.39 0.28 0.28 0.26 0.23 0.26 0.27 27.86%
P/EPS -6.21 -4.46 -5.29 -6.73 -7.20 -11.16 -14.24 -42.58%
EY -16.11 -22.42 -18.91 -14.86 -13.89 -8.96 -7.02 74.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.38 0.36 0.28 0.35 0.37 13.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 16/05/14 28/02/14 22/11/13 27/08/13 29/05/13 27/02/13 -
Price 0.265 0.215 0.19 0.205 0.185 0.23 0.255 -
P/RPS 0.44 0.33 0.27 0.27 0.21 0.24 0.27 38.60%
P/EPS -7.00 -5.18 -5.02 -7.08 -6.50 -10.27 -13.97 -36.99%
EY -14.29 -19.29 -19.90 -14.13 -15.39 -9.74 -7.16 58.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.36 0.38 0.26 0.33 0.37 23.92%

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