[DUFU] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.79%
YoY- -90.28%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 107,772 111,876 114,048 125,220 132,724 92,232 112,520 -0.71%
PBT -2,064 2,632 4,624 2,344 17,352 6,740 12,320 -
Tax 232 -420 -420 -828 -1,760 -1,624 -412 -
NP -1,832 2,212 4,204 1,516 15,592 5,116 11,908 -
-
NP to SH -1,832 2,212 4,204 1,516 15,592 5,116 11,908 -
-
Tax Rate - 15.96% 9.08% 35.32% 10.14% 24.09% 3.34% -
Total Cost 109,604 109,664 109,844 123,704 117,132 87,116 100,612 1.43%
-
Net Worth 82,913 84,993 87,065 87,643 90,553 77,696 71,232 2.56%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 82,913 84,993 87,065 87,643 90,553 77,696 71,232 2.56%
NOSH 157,931 120,217 119,431 118,437 119,938 119,532 89,939 9.83%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -1.70% 1.98% 3.69% 1.21% 11.75% 5.55% 10.58% -
ROE -2.21% 2.60% 4.83% 1.73% 17.22% 6.58% 16.72% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 68.24 93.06 95.49 105.73 110.66 77.16 125.11 -9.60%
EPS -1.16 1.84 3.52 1.28 13.00 4.28 13.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.707 0.729 0.74 0.755 0.65 0.792 -6.62%
Adjusted Per Share Value based on latest NOSH - 118,437
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.75 20.50 20.90 22.95 24.32 16.90 20.62 -0.71%
EPS -0.34 0.41 0.77 0.28 2.86 0.94 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1558 0.1596 0.1606 0.166 0.1424 0.1305 2.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.185 0.25 0.31 0.41 0.57 0.34 0.63 -
P/RPS 0.27 0.27 0.32 0.39 0.52 0.44 0.50 -9.75%
P/EPS -15.95 13.59 8.81 32.03 4.38 7.94 4.76 -
EY -6.27 7.36 11.35 3.12 22.81 12.59 21.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.43 0.55 0.75 0.52 0.80 -12.86%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 16/05/14 29/05/13 29/05/12 31/05/11 24/05/10 20/05/09 27/05/08 -
Price 0.215 0.23 0.29 0.37 0.53 0.42 0.68 -
P/RPS 0.32 0.25 0.30 0.35 0.48 0.54 0.54 -8.34%
P/EPS -18.53 12.50 8.24 28.91 4.08 9.81 5.14 -
EY -5.40 8.00 12.14 3.46 24.53 10.19 19.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.40 0.50 0.70 0.65 0.86 -11.60%

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