[DUFU] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 40.15%
YoY- 204.77%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 111,876 114,048 125,220 132,724 92,232 112,520 146,128 -4.35%
PBT 2,632 4,624 2,344 17,352 6,740 12,320 11,784 -22.08%
Tax -420 -420 -828 -1,760 -1,624 -412 -264 8.03%
NP 2,212 4,204 1,516 15,592 5,116 11,908 11,520 -24.02%
-
NP to SH 2,212 4,204 1,516 15,592 5,116 11,908 11,520 -24.02%
-
Tax Rate 15.96% 9.08% 35.32% 10.14% 24.09% 3.34% 2.24% -
Total Cost 109,664 109,844 123,704 117,132 87,116 100,612 134,608 -3.35%
-
Net Worth 84,993 87,065 87,643 90,553 77,696 71,232 49,107 9.56%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 84,993 87,065 87,643 90,553 77,696 71,232 49,107 9.56%
NOSH 120,217 119,431 118,437 119,938 119,532 89,939 73,846 8.45%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.98% 3.69% 1.21% 11.75% 5.55% 10.58% 7.88% -
ROE 2.60% 4.83% 1.73% 17.22% 6.58% 16.72% 23.46% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 93.06 95.49 105.73 110.66 77.16 125.11 197.88 -11.80%
EPS 1.84 3.52 1.28 13.00 4.28 13.24 15.60 -29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.707 0.729 0.74 0.755 0.65 0.792 0.665 1.02%
Adjusted Per Share Value based on latest NOSH - 119,938
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.48 20.87 22.92 24.29 16.88 20.59 26.74 -4.34%
EPS 0.40 0.77 0.28 2.85 0.94 2.18 2.11 -24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1593 0.1604 0.1657 0.1422 0.1304 0.0899 9.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.25 0.31 0.41 0.57 0.34 0.63 0.87 -
P/RPS 0.27 0.32 0.39 0.52 0.44 0.50 0.44 -7.80%
P/EPS 13.59 8.81 32.03 4.38 7.94 4.76 5.58 15.97%
EY 7.36 11.35 3.12 22.81 12.59 21.02 17.93 -13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.55 0.75 0.52 0.80 1.31 -19.72%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 31/05/11 24/05/10 20/05/09 27/05/08 21/05/07 -
Price 0.23 0.29 0.37 0.53 0.42 0.68 0.76 -
P/RPS 0.25 0.30 0.35 0.48 0.54 0.54 0.38 -6.73%
P/EPS 12.50 8.24 28.91 4.08 9.81 5.14 4.87 16.99%
EY 8.00 12.14 3.46 24.53 10.19 19.47 20.53 -14.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.50 0.70 0.65 0.86 1.14 -18.65%

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