[DUFU] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 45.01%
YoY- 132.19%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,602 21,740 38,405 36,353 27,450 24,807 41,254 -9.53%
PBT -2,500 -7,512 533 5,415 2,276 2,720 3,518 -
Tax -372 1,457 1,022 -792 -285 277 -610 -7.90%
NP -2,872 -6,055 1,555 4,623 1,991 2,997 2,908 -
-
NP to SH -2,872 -6,055 1,555 4,623 1,991 2,997 2,908 -
-
Tax Rate - - -191.74% 14.63% 12.52% -10.18% 17.34% -
Total Cost 25,474 27,795 36,850 31,730 25,459 21,810 38,346 -6.58%
-
Net Worth 83,636 86,688 89,233 86,605 63,340 68,368 19,298 27.65%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,636 86,688 89,233 86,605 63,340 68,368 19,298 27.65%
NOSH 120,167 119,900 119,615 119,951 99,279 90,076 21,930 32.74%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -12.71% -27.85% 4.05% 12.72% 7.25% 12.08% 7.05% -
ROE -3.43% -6.98% 1.74% 5.34% 3.14% 4.38% 15.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.81 18.13 32.11 30.31 27.65 27.54 188.11 -31.84%
EPS -2.39 -5.05 1.30 3.85 1.66 3.49 13.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.723 0.746 0.722 0.638 0.759 0.88 -3.83%
Adjusted Per Share Value based on latest NOSH - 119,951
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.15 3.99 7.05 6.67 5.04 4.55 7.57 -9.52%
EPS -0.53 -1.11 0.29 0.85 0.37 0.55 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1591 0.1637 0.1589 0.1162 0.1255 0.0354 27.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.26 0.34 0.41 0.43 0.33 0.69 0.00 -
P/RPS 1.38 1.88 1.28 1.42 1.19 2.51 0.00 -
P/EPS -10.88 -6.73 31.54 11.16 16.46 20.74 0.00 -
EY -9.19 -14.85 3.17 8.96 6.08 4.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.55 0.60 0.52 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 25/02/10 27/02/09 25/02/08 26/02/07 -
Price 0.255 0.34 0.38 0.46 0.35 0.67 0.00 -
P/RPS 1.36 1.88 1.18 1.52 1.27 2.43 0.00 -
P/EPS -10.67 -6.73 29.23 11.94 17.45 20.14 0.00 -
EY -9.37 -14.85 3.42 8.38 5.73 4.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.51 0.64 0.55 0.88 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