[DUFU] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.03%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 78,413 91,482 97,556 90,090 80,289 94,030 84,702 -1.27%
PBT -683 735 1,640 7,044 7,735 8,231 10,052 -
Tax -359 -57 -394 -1,774 -1,233 -424 -897 -14.14%
NP -1,042 678 1,246 5,270 6,502 7,807 9,155 -
-
NP to SH -1,042 678 1,246 5,270 6,502 7,807 9,155 -
-
Tax Rate - 7.76% 24.02% 25.18% 15.94% 5.15% 8.92% -
Total Cost 79,455 90,804 96,310 84,820 73,787 86,223 75,547 0.84%
-
Net Worth 72,669 86,236 93,210 90,634 81,934 57,442 61,760 2.74%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 1,200 1,199 1,387 - -
Div Payout % - - - 22.78% 18.45% 17.77% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 72,669 86,236 93,210 90,634 81,934 57,442 61,760 2.74%
NOSH 135,324 118,947 119,807 120,045 119,963 92,500 83,913 8.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.33% 0.74% 1.28% 5.85% 8.10% 8.30% 10.81% -
ROE -1.43% 0.79% 1.34% 5.81% 7.94% 13.59% 14.82% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 57.94 76.91 81.43 75.05 66.93 101.65 100.94 -8.82%
EPS -0.77 0.57 1.04 4.39 5.42 8.44 10.91 -
DPS 0.00 0.00 0.00 1.00 1.00 1.50 0.00 -
NAPS 0.537 0.725 0.778 0.755 0.683 0.621 0.736 -5.11%
Adjusted Per Share Value based on latest NOSH - 119,843
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.38 16.77 17.89 16.52 14.72 17.24 15.53 -1.27%
EPS -0.19 0.12 0.23 0.97 1.19 1.43 1.68 -
DPS 0.00 0.00 0.00 0.22 0.22 0.25 0.00 -
NAPS 0.1332 0.1581 0.1709 0.1662 0.1502 0.1053 0.1132 2.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.195 0.25 0.33 0.43 0.44 0.40 0.70 -
P/RPS 0.34 0.33 0.41 0.57 0.66 0.39 0.69 -11.11%
P/EPS -25.32 43.86 31.73 9.79 8.12 4.74 6.42 -
EY -3.95 2.28 3.15 10.21 12.32 21.10 15.59 -
DY 0.00 0.00 0.00 2.33 2.27 3.75 0.00 -
P/NAPS 0.36 0.34 0.42 0.57 0.64 0.64 0.95 -14.92%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 27/11/12 18/11/11 23/11/10 09/11/09 21/11/08 09/11/07 -
Price 0.205 0.26 0.35 0.41 0.44 0.39 0.70 -
P/RPS 0.35 0.34 0.43 0.55 0.66 0.38 0.69 -10.68%
P/EPS -26.62 45.61 33.65 9.34 8.12 4.62 6.42 -
EY -3.76 2.19 2.97 10.71 12.32 21.64 15.59 -
DY 0.00 0.00 0.00 2.44 2.27 3.85 0.00 -
P/NAPS 0.38 0.36 0.45 0.54 0.64 0.63 0.95 -14.15%

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