[DUFU] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 30.8%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 121,976 130,074 120,120 107,052 125,373 112,936 87,750 5.63%
PBT 980 2,186 9,392 10,313 10,974 13,402 6,986 -27.89%
Tax -76 -525 -2,365 -1,644 -565 -1,196 -369 -23.13%
NP 904 1,661 7,026 8,669 10,409 12,206 6,617 -28.21%
-
NP to SH 904 1,661 7,026 8,669 10,409 12,206 6,617 -28.21%
-
Tax Rate 7.76% 24.02% 25.18% 15.94% 5.15% 8.92% 5.28% -
Total Cost 121,072 128,413 113,093 98,382 114,964 100,729 81,133 6.89%
-
Net Worth 86,236 93,210 90,634 81,934 57,442 61,760 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,600 1,599 1,849 - - -
Div Payout % - - 22.78% 18.45% 17.77% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 86,236 93,210 90,634 81,934 57,442 61,760 0 -
NOSH 118,947 119,807 120,045 119,963 92,499 83,913 58,182 12.64%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.74% 1.28% 5.85% 8.10% 8.30% 10.81% 7.54% -
ROE 1.05% 1.78% 7.75% 10.58% 18.12% 19.76% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 102.55 108.57 100.06 89.24 135.54 134.59 150.82 -6.22%
EPS 0.76 1.39 5.85 7.23 11.25 14.55 11.37 -36.26%
DPS 0.00 0.00 1.33 1.33 2.00 0.00 0.00 -
NAPS 0.725 0.778 0.755 0.683 0.621 0.736 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,849
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.36 23.85 22.02 19.63 22.99 20.71 16.09 5.63%
EPS 0.17 0.30 1.29 1.59 1.91 2.24 1.21 -27.87%
DPS 0.00 0.00 0.29 0.29 0.34 0.00 0.00 -
NAPS 0.1581 0.1709 0.1662 0.1502 0.1053 0.1132 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.25 0.33 0.43 0.44 0.40 0.70 0.00 -
P/RPS 0.24 0.30 0.43 0.49 0.30 0.52 0.00 -
P/EPS 32.89 23.80 7.35 6.09 3.55 4.81 0.00 -
EY 3.04 4.20 13.61 16.42 28.13 20.78 0.00 -
DY 0.00 0.00 3.10 3.03 5.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.57 0.64 0.64 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 18/11/11 23/11/10 09/11/09 21/11/08 09/11/07 - -
Price 0.26 0.35 0.41 0.44 0.39 0.70 0.00 -
P/RPS 0.25 0.32 0.41 0.49 0.29 0.52 0.00 -
P/EPS 34.21 25.24 7.00 6.09 3.47 4.81 0.00 -
EY 2.92 3.96 14.28 16.42 28.85 20.78 0.00 -
DY 0.00 0.00 3.25 3.03 5.13 0.00 0.00 -
P/NAPS 0.36 0.45 0.54 0.64 0.63 0.95 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