[DUFU] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.82%
YoY- 54.59%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 118,837 107,613 101,107 109,509 109,490 107,892 107,564 6.85%
PBT 10,951 12,712 12,906 12,772 13,545 11,223 9,712 8.30%
Tax -147 -593 -657 -620 -1,492 -1,069 -851 -68.88%
NP 10,804 12,119 12,249 12,152 12,053 10,154 8,861 14.08%
-
NP to SH 10,804 12,119 12,249 12,152 12,053 10,154 8,861 14.08%
-
Tax Rate 1.34% 4.66% 5.09% 4.85% 11.02% 9.53% 8.76% -
Total Cost 108,033 95,494 88,858 97,357 97,437 97,738 98,703 6.18%
-
Net Worth 57,387 73,989 71,232 68,368 61,820 57,145 49,107 10.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,348 1,348 - - - - - -
Div Payout % 12.48% 11.13% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 57,387 73,989 71,232 68,368 61,820 57,145 49,107 10.91%
NOSH 92,410 89,902 89,939 90,076 83,995 81,869 73,846 16.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.09% 11.26% 12.11% 11.10% 11.01% 9.41% 8.24% -
ROE 18.83% 16.38% 17.20% 17.77% 19.50% 17.77% 18.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 128.60 119.70 112.42 121.57 130.35 131.79 145.66 -7.94%
EPS 11.69 13.48 13.62 13.49 14.35 12.40 12.00 -1.72%
DPS 1.46 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.621 0.823 0.792 0.759 0.736 0.698 0.665 -4.44%
Adjusted Per Share Value based on latest NOSH - 90,076
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.75 19.70 18.50 20.04 20.04 19.75 19.69 6.83%
EPS 1.98 2.22 2.24 2.22 2.21 1.86 1.62 14.27%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1354 0.1304 0.1251 0.1131 0.1046 0.0899 10.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.62 0.63 0.69 0.70 0.81 0.87 -
P/RPS 0.31 0.52 0.56 0.57 0.54 0.61 0.60 -35.53%
P/EPS 3.42 4.60 4.63 5.11 4.88 6.53 7.25 -39.31%
EY 29.23 21.74 21.62 19.55 20.50 15.31 13.79 64.78%
DY 3.65 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.80 0.91 0.95 1.16 1.31 -37.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 26/08/08 27/05/08 25/02/08 09/11/07 - - -
Price 0.39 0.50 0.68 0.67 0.70 0.00 0.00 -
P/RPS 0.30 0.42 0.60 0.55 0.54 0.00 0.00 -
P/EPS 3.34 3.71 4.99 4.97 4.88 0.00 0.00 -
EY 29.98 26.96 20.03 20.14 20.50 0.00 0.00 -
DY 3.74 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.86 0.88 0.95 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