[DUFU] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.7%
YoY- 34.91%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 104,195 101,015 104,838 113,541 114,084 113,222 118,811 -8.35%
PBT -5,409 -3,183 -2,976 -2,263 -1,765 -6,777 -4,175 18.78%
Tax -130 -731 -407 -429 -429 1,400 1,075 -
NP -5,539 -3,914 -3,383 -2,692 -2,194 -5,377 -3,100 47.09%
-
NP to SH -5,539 -3,914 -3,383 -2,692 -2,194 -5,377 -3,100 47.09%
-
Tax Rate - - - - - - - -
Total Cost 109,734 104,929 108,221 116,233 116,278 118,599 121,911 -6.75%
-
Net Worth 76,463 72,546 85,899 84,993 83,636 87,167 88,228 -9.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,463 72,546 85,899 84,993 83,636 87,167 88,228 -9.07%
NOSH 146,482 135,096 118,809 120,217 120,167 120,230 120,202 14.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -5.32% -3.87% -3.23% -2.37% -1.92% -4.75% -2.61% -
ROE -7.24% -5.40% -3.94% -3.17% -2.62% -6.17% -3.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.13 74.77 88.24 94.45 94.94 94.17 98.84 -19.64%
EPS -3.78 -2.90 -2.85 -2.24 -1.83 -4.47 -2.58 28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.522 0.537 0.723 0.707 0.696 0.725 0.734 -20.27%
Adjusted Per Share Value based on latest NOSH - 120,217
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.10 18.51 19.21 20.81 20.91 20.75 21.77 -8.33%
EPS -1.02 -0.72 -0.62 -0.49 -0.40 -0.99 -0.57 47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.133 0.1574 0.1558 0.1533 0.1598 0.1617 -9.09%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.195 0.205 0.25 0.26 0.25 0.29 -
P/RPS 0.28 0.26 0.23 0.26 0.27 0.27 0.29 -2.30%
P/EPS -5.29 -6.73 -7.20 -11.16 -14.24 -5.59 -11.24 -39.41%
EY -18.91 -14.86 -13.89 -8.96 -7.02 -17.89 -8.89 65.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.28 0.35 0.37 0.34 0.40 -3.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 27/08/13 29/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.19 0.205 0.185 0.23 0.255 0.26 0.27 -
P/RPS 0.27 0.27 0.21 0.24 0.27 0.28 0.27 0.00%
P/EPS -5.02 -7.08 -6.50 -10.27 -13.97 -5.81 -10.47 -38.65%
EY -19.90 -14.13 -15.39 -9.74 -7.16 -17.20 -9.55 62.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.26 0.33 0.37 0.36 0.37 -1.80%

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