[DUFU] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.33%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 114,084 119,296 128,495 116,642 121,480 109,509 109,751 0.64%
PBT -1,765 -5,872 7,577 13,151 10,507 12,772 9,297 -
Tax -429 1,063 -752 -2,026 -709 -620 -960 -12.55%
NP -2,194 -4,809 6,825 11,125 9,798 12,152 8,337 -
-
NP to SH -2,194 -4,809 6,825 11,125 9,798 12,152 8,337 -
-
Tax Rate - - 9.92% 15.41% 6.75% 4.85% 10.33% -
Total Cost 116,278 124,105 121,670 105,517 111,682 97,357 101,414 2.30%
-
Net Worth 83,443 86,922 89,480 86,609 63,239 68,288 19,301 27.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 1,199 1,199 1,486 - - -
Div Payout % - - 17.57% 10.78% 15.17% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,443 86,922 89,480 86,609 63,239 68,288 19,301 27.60%
NOSH 119,890 120,225 119,947 119,958 99,121 89,971 21,933 32.68%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.92% -4.03% 5.31% 9.54% 8.07% 11.10% 7.60% -
ROE -2.63% -5.53% 7.63% 12.84% 15.49% 17.80% 43.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 95.16 99.23 107.13 97.24 122.56 121.72 500.38 -24.14%
EPS -1.83 -4.00 5.69 9.27 8.17 14.14 38.01 -
DPS 0.00 0.00 1.00 1.00 1.50 0.00 0.00 -
NAPS 0.696 0.723 0.746 0.722 0.638 0.759 0.88 -3.83%
Adjusted Per Share Value based on latest NOSH - 119,951
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.88 21.83 23.52 21.35 22.23 20.04 20.09 0.64%
EPS -0.40 -0.88 1.25 2.04 1.79 2.22 1.53 -
DPS 0.00 0.00 0.22 0.22 0.27 0.00 0.00 -
NAPS 0.1527 0.1591 0.1638 0.1585 0.1157 0.125 0.0353 27.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.26 0.34 0.41 0.43 0.33 0.69 0.00 -
P/RPS 0.27 0.34 0.38 0.44 0.27 0.57 0.00 -
P/EPS -14.21 -8.50 7.21 4.64 3.34 5.11 0.00 -
EY -7.04 -11.76 13.88 21.57 29.95 19.57 0.00 -
DY 0.00 0.00 2.44 2.33 4.55 0.00 0.00 -
P/NAPS 0.37 0.47 0.55 0.60 0.52 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 -
Price 0.255 0.34 0.38 0.46 0.35 0.67 0.00 -
P/RPS 0.27 0.34 0.35 0.47 0.29 0.55 0.00 -
P/EPS -13.93 -8.50 6.68 4.96 3.54 4.96 0.00 -
EY -7.18 -11.76 14.97 20.16 28.24 20.16 0.00 -
DY 0.00 0.00 2.63 2.17 4.29 0.00 0.00 -
P/NAPS 0.37 0.47 0.51 0.64 0.55 0.88 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