[DUFU] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 13.98%
YoY- -225.11%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 114,084 113,222 118,811 116,503 119,296 135,961 128,630 -7.65%
PBT -1,765 -6,777 -4,175 -5,301 -5,871 2,174 2,528 -
Tax -429 1,400 1,075 1,165 1,063 628 327 -
NP -2,194 -5,377 -3,100 -4,136 -4,808 2,802 2,855 -
-
NP to SH -2,194 -5,377 -3,100 -4,136 -4,808 2,802 2,855 -
-
Tax Rate - - - - - -28.89% -12.94% -
Total Cost 116,278 118,599 121,911 120,639 124,104 133,159 125,775 -5.07%
-
Net Worth 83,636 87,167 88,228 87,065 86,688 92,581 88,372 -3.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,636 87,167 88,228 87,065 86,688 92,581 88,372 -3.58%
NOSH 120,167 120,230 120,202 119,431 119,900 118,999 118,461 0.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.92% -4.75% -2.61% -3.55% -4.03% 2.06% 2.22% -
ROE -2.62% -6.17% -3.51% -4.75% -5.55% 3.03% 3.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 94.94 94.17 98.84 97.55 99.50 114.25 108.58 -8.52%
EPS -1.83 -4.47 -2.58 -3.46 -4.01 2.35 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.725 0.734 0.729 0.723 0.778 0.746 -4.49%
Adjusted Per Share Value based on latest NOSH - 119,431
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.88 20.72 21.74 21.32 21.83 24.88 23.54 -7.64%
EPS -0.40 -0.98 -0.57 -0.76 -0.88 0.51 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.1595 0.1615 0.1593 0.1587 0.1694 0.1617 -3.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.25 0.29 0.31 0.34 0.33 0.35 -
P/RPS 0.27 0.27 0.29 0.32 0.34 0.29 0.32 -10.66%
P/EPS -14.24 -5.59 -11.24 -8.95 -8.48 14.01 14.52 -
EY -7.02 -17.89 -8.89 -11.17 -11.79 7.14 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.40 0.43 0.47 0.42 0.47 -14.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 29/05/12 24/02/12 18/11/11 23/08/11 -
Price 0.255 0.26 0.27 0.29 0.34 0.35 0.34 -
P/RPS 0.27 0.28 0.27 0.30 0.34 0.31 0.31 -8.76%
P/EPS -13.97 -5.81 -10.47 -8.37 -8.48 14.86 14.11 -
EY -7.16 -17.20 -9.55 -11.94 -11.79 6.73 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.40 0.47 0.45 0.46 -13.45%

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