[DUFU] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 363.64%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 34,792 25,033 28,856 34,445 27,114 28,822 36,297 -0.70%
PBT 7,374 -1,980 -1,773 829 1,183 3,664 2,182 22.49%
Tax -122 -114 210 -115 -416 -476 -112 1.43%
NP 7,252 -2,094 -1,563 714 767 3,188 2,070 23.22%
-
NP to SH 7,252 -2,094 -1,563 714 767 3,188 2,070 23.22%
-
Tax Rate 1.65% - - 13.87% 35.16% 12.99% 5.13% -
Total Cost 27,540 27,127 30,419 33,731 26,347 25,634 34,227 -3.55%
-
Net Worth 99,736 72,546 87,167 92,581 90,482 81,857 57,387 9.64%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 99,736 72,546 87,167 92,581 90,482 81,857 57,387 9.64%
NOSH 175,593 135,096 120,230 118,999 119,843 119,849 92,410 11.28%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.84% -8.36% -5.42% 2.07% 2.83% 11.06% 5.70% -
ROE 7.27% -2.89% -1.79% 0.77% 0.85% 3.89% 3.61% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.81 18.53 24.00 28.95 22.62 24.05 39.28 -10.77%
EPS 4.13 -1.55 -1.30 0.60 0.64 2.66 2.24 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.568 0.537 0.725 0.778 0.755 0.683 0.621 -1.47%
Adjusted Per Share Value based on latest NOSH - 118,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.37 4.58 5.28 6.30 4.96 5.28 6.64 -0.68%
EPS 1.33 -0.38 -0.29 0.13 0.14 0.58 0.38 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1328 0.1595 0.1694 0.1656 0.1498 0.105 9.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.25 0.195 0.25 0.33 0.43 0.44 0.40 -
P/RPS 1.26 1.05 1.04 1.14 1.90 1.83 1.02 3.58%
P/EPS 6.05 -12.58 -19.23 55.00 67.19 16.54 17.86 -16.50%
EY 16.52 -7.95 -5.20 1.82 1.49 6.05 5.60 19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.34 0.42 0.57 0.64 0.64 -6.05%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 22/11/13 27/11/12 18/11/11 23/11/10 09/11/09 21/11/08 -
Price 0.24 0.205 0.26 0.35 0.41 0.44 0.39 -
P/RPS 1.21 1.11 1.08 1.21 1.81 1.83 0.99 3.39%
P/EPS 5.81 -13.23 -20.00 58.33 64.06 16.54 17.41 -16.70%
EY 17.21 -7.56 -5.00 1.71 1.56 6.05 5.74 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.36 0.45 0.54 0.64 0.63 -6.53%

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