[DUFU] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -79.83%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 163,585 123,876 104,550 121,976 130,074 120,120 107,052 7.31%
PBT 12,438 9,434 -910 980 2,186 9,392 10,313 3.17%
Tax -2,077 -110 -478 -76 -525 -2,365 -1,644 3.97%
NP 10,361 9,324 -1,389 904 1,661 7,026 8,669 3.01%
-
NP to SH 10,361 9,324 -1,389 904 1,661 7,026 8,669 3.01%
-
Tax Rate 16.70% 1.17% - 7.76% 24.02% 25.18% 15.94% -
Total Cost 153,224 114,552 105,939 121,072 128,413 113,093 98,382 7.65%
-
Net Worth 109,109 99,549 72,669 86,236 93,210 90,634 81,934 4.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 1,600 1,599 -
Div Payout % - - - - - 22.78% 18.45% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 109,109 99,549 72,669 86,236 93,210 90,634 81,934 4.88%
NOSH 175,417 175,263 135,324 118,947 119,807 120,045 119,963 6.53%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.33% 7.53% -1.33% 0.74% 1.28% 5.85% 8.10% -
ROE 9.50% 9.37% -1.91% 1.05% 1.78% 7.75% 10.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 93.25 70.68 77.26 102.55 108.57 100.06 89.24 0.73%
EPS 5.91 5.32 -1.03 0.76 1.39 5.85 7.23 -3.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 1.33 -
NAPS 0.622 0.568 0.537 0.725 0.778 0.755 0.683 -1.54%
Adjusted Per Share Value based on latest NOSH - 120,230
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.94 22.67 19.13 22.32 23.81 21.98 19.59 7.32%
EPS 1.90 1.71 -0.25 0.17 0.30 1.29 1.59 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.29 -
NAPS 0.1997 0.1822 0.133 0.1578 0.1706 0.1659 0.15 4.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.305 0.25 0.195 0.25 0.33 0.43 0.44 -
P/RPS 0.33 0.35 0.25 0.24 0.30 0.43 0.49 -6.37%
P/EPS 5.16 4.70 -18.99 32.89 23.80 7.35 6.09 -2.72%
EY 19.37 21.28 -5.26 3.04 4.20 13.61 16.42 2.79%
DY 0.00 0.00 0.00 0.00 0.00 3.10 3.03 -
P/NAPS 0.49 0.44 0.36 0.34 0.42 0.57 0.64 -4.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 18/11/14 22/11/13 27/11/12 18/11/11 23/11/10 09/11/09 -
Price 0.40 0.24 0.205 0.26 0.35 0.41 0.44 -
P/RPS 0.43 0.34 0.27 0.25 0.32 0.41 0.49 -2.15%
P/EPS 6.77 4.51 -19.97 34.21 25.24 7.00 6.09 1.77%
EY 14.77 22.17 -5.01 2.92 3.96 14.28 16.42 -1.74%
DY 0.00 0.00 0.00 0.00 0.00 3.25 3.03 -
P/NAPS 0.64 0.42 0.38 0.36 0.45 0.54 0.64 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