[DUFU] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -51.56%
YoY- -75.95%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 119,296 135,961 128,630 126,529 128,405 126,353 128,061 -4.60%
PBT -5,871 2,174 2,528 3,825 7,577 12,459 14,940 -
Tax 1,063 628 327 -519 -752 -2,566 -2,626 -
NP -4,808 2,802 2,855 3,306 6,825 9,893 12,314 -
-
NP to SH -4,808 2,802 2,855 3,306 6,825 9,893 12,314 -
-
Tax Rate - -28.89% -12.94% 13.57% 9.92% 20.60% 17.58% -
Total Cost 124,104 133,159 125,775 123,223 121,580 116,460 115,747 4.74%
-
Net Worth 86,688 92,581 88,372 87,643 89,233 90,482 91,839 -3.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 1,210 1,210 1,210 1,210 -
Div Payout % - - - 36.60% 17.73% 12.23% 9.83% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 86,688 92,581 88,372 87,643 89,233 90,482 91,839 -3.76%
NOSH 119,900 118,999 118,461 118,437 119,615 119,843 121,000 -0.60%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.03% 2.06% 2.22% 2.61% 5.32% 7.83% 9.62% -
ROE -5.55% 3.03% 3.23% 3.77% 7.65% 10.93% 13.41% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.50 114.25 108.58 106.83 107.35 105.43 105.84 -4.02%
EPS -4.01 2.35 2.41 2.79 5.71 8.25 10.18 -
DPS 0.00 0.00 0.00 1.02 1.00 1.00 1.00 -
NAPS 0.723 0.778 0.746 0.74 0.746 0.755 0.759 -3.17%
Adjusted Per Share Value based on latest NOSH - 118,437
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.83 24.88 23.54 23.16 23.50 23.13 23.44 -4.62%
EPS -0.88 0.51 0.52 0.61 1.25 1.81 2.25 -
DPS 0.00 0.00 0.00 0.22 0.22 0.22 0.22 -
NAPS 0.1587 0.1694 0.1617 0.1604 0.1633 0.1656 0.1681 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.33 0.35 0.41 0.41 0.43 0.52 -
P/RPS 0.34 0.29 0.32 0.38 0.38 0.41 0.49 -21.57%
P/EPS -8.48 14.01 14.52 14.69 7.19 5.21 5.11 -
EY -11.79 7.14 6.89 6.81 13.92 19.20 19.57 -
DY 0.00 0.00 0.00 2.49 2.44 2.33 1.92 -
P/NAPS 0.47 0.42 0.47 0.55 0.55 0.57 0.69 -22.52%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 23/08/11 31/05/11 28/02/11 23/11/10 17/08/10 -
Price 0.34 0.35 0.34 0.37 0.38 0.41 0.50 -
P/RPS 0.34 0.31 0.31 0.35 0.35 0.39 0.47 -19.36%
P/EPS -8.48 14.86 14.11 13.26 6.66 4.97 4.91 -
EY -11.79 6.73 7.09 7.54 15.02 20.13 20.35 -
DY 0.00 0.00 0.00 2.76 2.63 2.44 2.00 -
P/NAPS 0.47 0.45 0.46 0.50 0.51 0.54 0.66 -20.20%

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