[DUFU] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.55%
YoY- -42.23%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 125,252 126,222 125,952 102,934 115,466 119,258 84,676 6.73%
PBT 5,016 1,622 11,722 8,142 12,098 12,218 7,238 -5.92%
Tax -534 -558 -2,716 -1,514 -624 -678 -284 11.08%
NP 4,482 1,064 9,006 6,628 11,474 11,540 6,954 -7.05%
-
NP to SH 4,482 1,064 9,006 6,628 11,474 11,540 6,954 -7.05%
-
Tax Rate 10.65% 34.40% 23.17% 18.59% 5.16% 5.55% 3.92% -
Total Cost 120,770 125,158 116,946 96,306 103,992 107,718 77,722 7.61%
-
Net Worth 87,962 90,198 91,140 81,048 74,121 57,208 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 2,401 2,401 2,701 - - -
Div Payout % - - 26.67% 36.23% 23.55% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 87,962 90,198 91,140 81,048 74,121 57,208 0 -
NOSH 119,839 120,909 120,080 120,072 90,062 81,960 58,241 12.76%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.58% 0.84% 7.15% 6.44% 9.94% 9.68% 8.21% -
ROE 5.10% 1.18% 9.88% 8.18% 15.48% 20.17% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 104.52 104.39 104.89 85.73 128.21 145.51 145.39 -5.34%
EPS 3.74 0.88 7.50 5.52 12.74 14.08 11.94 -17.57%
DPS 0.00 0.00 2.00 2.00 3.00 0.00 0.00 -
NAPS 0.734 0.746 0.759 0.675 0.823 0.698 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,705
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.96 23.14 23.09 18.87 21.17 21.87 15.52 6.73%
EPS 0.82 0.20 1.65 1.22 2.10 2.12 1.27 -7.02%
DPS 0.00 0.00 0.44 0.44 0.50 0.00 0.00 -
NAPS 0.1613 0.1654 0.1671 0.1486 0.1359 0.1049 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.29 0.35 0.52 0.39 0.62 0.81 0.00 -
P/RPS 0.28 0.34 0.50 0.45 0.48 0.56 0.00 -
P/EPS 7.75 39.77 6.93 7.07 4.87 5.75 0.00 -
EY 12.90 2.51 14.42 14.15 20.55 17.38 0.00 -
DY 0.00 0.00 3.85 5.13 4.84 0.00 0.00 -
P/NAPS 0.40 0.47 0.69 0.58 0.75 1.16 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 17/08/10 10/08/09 26/08/08 20/08/07 - -
Price 0.27 0.34 0.50 0.38 0.50 0.70 0.00 -
P/RPS 0.26 0.33 0.48 0.44 0.39 0.48 0.00 -
P/EPS 7.22 38.64 6.67 6.88 3.92 4.97 0.00 -
EY 13.85 2.59 15.00 14.53 25.48 20.11 0.00 -
DY 0.00 0.00 4.00 5.26 6.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.66 0.56 0.61 1.00 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