[DUFU] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.2%
YoY- 54.37%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 101,015 104,838 113,541 114,084 113,222 118,811 116,503 -9.06%
PBT -3,183 -2,976 -2,263 -1,765 -6,777 -4,175 -5,301 -28.80%
Tax -731 -407 -429 -429 1,400 1,075 1,165 -
NP -3,914 -3,383 -2,692 -2,194 -5,377 -3,100 -4,136 -3.60%
-
NP to SH -3,914 -3,383 -2,692 -2,194 -5,377 -3,100 -4,136 -3.60%
-
Tax Rate - - - - - - - -
Total Cost 104,929 108,221 116,233 116,278 118,599 121,911 120,639 -8.87%
-
Net Worth 72,546 85,899 84,993 83,636 87,167 88,228 87,065 -11.44%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,546 85,899 84,993 83,636 87,167 88,228 87,065 -11.44%
NOSH 135,096 118,809 120,217 120,167 120,230 120,202 119,431 8.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.87% -3.23% -2.37% -1.92% -4.75% -2.61% -3.55% -
ROE -5.40% -3.94% -3.17% -2.62% -6.17% -3.51% -4.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.77 88.24 94.45 94.94 94.17 98.84 97.55 -16.23%
EPS -2.90 -2.85 -2.24 -1.83 -4.47 -2.58 -3.46 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.537 0.723 0.707 0.696 0.725 0.734 0.729 -18.42%
Adjusted Per Share Value based on latest NOSH - 120,167
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.55 19.26 20.85 20.95 20.80 21.82 21.40 -9.08%
EPS -0.72 -0.62 -0.49 -0.40 -0.99 -0.57 -0.76 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1578 0.1561 0.1536 0.1601 0.1621 0.1599 -11.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.195 0.205 0.25 0.26 0.25 0.29 0.31 -
P/RPS 0.26 0.23 0.26 0.27 0.27 0.29 0.32 -12.91%
P/EPS -6.73 -7.20 -11.16 -14.24 -5.59 -11.24 -8.95 -17.29%
EY -14.86 -13.89 -8.96 -7.02 -17.89 -8.89 -11.17 20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.35 0.37 0.34 0.40 0.43 -11.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 -
Price 0.205 0.185 0.23 0.255 0.26 0.27 0.29 -
P/RPS 0.27 0.21 0.24 0.27 0.28 0.27 0.30 -6.77%
P/EPS -7.08 -6.50 -10.27 -13.97 -5.81 -10.47 -8.37 -10.54%
EY -14.13 -15.39 -9.74 -7.16 -17.20 -9.55 -11.94 11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.33 0.37 0.36 0.37 0.40 -3.35%

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