[DUFU] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.61%
YoY- 321.24%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 149,420 116,230 106,760 125,252 126,222 125,952 102,934 6.40%
PBT 6,080 -596 2,594 5,016 1,622 11,722 8,142 -4.74%
Tax 230 78 -490 -534 -558 -2,716 -1,514 -
NP 6,310 -518 2,104 4,482 1,064 9,006 6,628 -0.81%
-
NP to SH 6,310 -518 2,104 4,482 1,064 9,006 6,628 -0.81%
-
Tax Rate -3.78% - 18.89% 10.65% 34.40% 23.17% 18.59% -
Total Cost 143,110 116,748 104,656 120,770 125,158 116,946 96,306 6.82%
-
Net Worth 103,238 90,477 86,431 87,962 90,198 91,140 81,048 4.11%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 2,401 2,401 -
Div Payout % - - - - - 26.67% 36.23% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 103,238 90,477 86,431 87,962 90,198 91,140 81,048 4.11%
NOSH 175,277 172,666 119,545 119,839 120,909 120,080 120,072 6.50%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.22% -0.45% 1.97% 3.58% 0.84% 7.15% 6.44% -
ROE 6.11% -0.57% 2.43% 5.10% 1.18% 9.88% 8.18% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 85.25 67.31 89.30 104.52 104.39 104.89 85.73 -0.09%
EPS 3.60 -0.30 1.76 3.74 0.88 7.50 5.52 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.589 0.524 0.723 0.734 0.746 0.759 0.675 -2.24%
Adjusted Per Share Value based on latest NOSH - 120,202
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.35 21.27 19.54 22.92 23.10 23.05 18.84 6.40%
EPS 1.15 -0.09 0.39 0.82 0.19 1.65 1.21 -0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.44 -
NAPS 0.1889 0.1656 0.1582 0.161 0.1651 0.1668 0.1483 4.11%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.285 0.235 0.205 0.29 0.35 0.52 0.39 -
P/RPS 0.33 0.35 0.23 0.28 0.34 0.50 0.45 -5.03%
P/EPS 7.92 -78.33 11.65 7.75 39.77 6.93 7.07 1.90%
EY 12.63 -1.28 8.59 12.90 2.51 14.42 14.15 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 3.85 5.13 -
P/NAPS 0.48 0.45 0.28 0.40 0.47 0.69 0.58 -3.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 27/08/13 28/08/12 23/08/11 17/08/10 10/08/09 -
Price 0.275 0.265 0.185 0.27 0.34 0.50 0.38 -
P/RPS 0.32 0.39 0.21 0.26 0.33 0.48 0.44 -5.16%
P/EPS 7.64 -88.33 10.51 7.22 38.64 6.67 6.88 1.76%
EY 13.09 -1.13 9.51 13.85 2.59 15.00 14.53 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 4.00 5.26 -
P/NAPS 0.47 0.51 0.26 0.37 0.46 0.66 0.56 -2.87%

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