[DUFU] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 187.42%
YoY- 177.31%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 139,832 107,772 111,876 114,048 125,220 132,724 92,232 7.17%
PBT 848 -2,064 2,632 4,624 2,344 17,352 6,740 -29.20%
Tax 1,340 232 -420 -420 -828 -1,760 -1,624 -
NP 2,188 -1,832 2,212 4,204 1,516 15,592 5,116 -13.19%
-
NP to SH 2,188 -1,832 2,212 4,204 1,516 15,592 5,116 -13.19%
-
Tax Rate -158.02% - 15.96% 9.08% 35.32% 10.14% 24.09% -
Total Cost 137,644 109,604 109,664 109,844 123,704 117,132 87,116 7.91%
-
Net Worth 100,577 82,913 84,993 87,065 87,643 90,553 77,696 4.39%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 100,577 82,913 84,993 87,065 87,643 90,553 77,696 4.39%
NOSH 176,451 157,931 120,217 119,431 118,437 119,938 119,532 6.70%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.56% -1.70% 1.98% 3.69% 1.21% 11.75% 5.55% -
ROE 2.18% -2.21% 2.60% 4.83% 1.73% 17.22% 6.58% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 79.25 68.24 93.06 95.49 105.73 110.66 77.16 0.44%
EPS 1.24 -1.16 1.84 3.52 1.28 13.00 4.28 -18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.525 0.707 0.729 0.74 0.755 0.65 -2.16%
Adjusted Per Share Value based on latest NOSH - 119,431
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.59 19.72 20.48 20.87 22.92 24.29 16.88 7.17%
EPS 0.40 -0.34 0.40 0.77 0.28 2.85 0.94 -13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1517 0.1556 0.1593 0.1604 0.1657 0.1422 4.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.375 0.185 0.25 0.31 0.41 0.57 0.34 -
P/RPS 0.47 0.27 0.27 0.32 0.39 0.52 0.44 1.10%
P/EPS 30.24 -15.95 13.59 8.81 32.03 4.38 7.94 24.95%
EY 3.31 -6.27 7.36 11.35 3.12 22.81 12.59 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.35 0.35 0.43 0.55 0.75 0.52 4.05%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 16/05/14 29/05/13 29/05/12 31/05/11 24/05/10 20/05/09 -
Price 0.37 0.215 0.23 0.29 0.37 0.53 0.42 -
P/RPS 0.47 0.32 0.25 0.30 0.35 0.48 0.54 -2.28%
P/EPS 29.84 -18.53 12.50 8.24 28.91 4.08 9.81 20.36%
EY 3.35 -5.40 8.00 12.14 3.46 24.53 10.19 -16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.41 0.33 0.40 0.50 0.70 0.65 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