[DUFU] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -83.75%
YoY- 52.57%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 53,753 43,116 25,782 22,602 21,740 38,405 36,353 6.73%
PBT 6,652 140 -4,726 -2,500 -7,512 533 5,415 3.48%
Tax -3,481 -870 229 -372 1,457 1,022 -792 27.97%
NP 3,171 -730 -4,497 -2,872 -6,055 1,555 4,623 -6.08%
-
NP to SH 3,171 -730 -4,497 -2,872 -6,055 1,555 4,623 -6.08%
-
Tax Rate 52.33% 621.43% - - - -191.74% 14.63% -
Total Cost 50,582 43,846 30,279 25,474 27,795 36,850 31,730 8.07%
-
Net Worth 115,917 99,778 76,463 83,636 86,688 89,233 86,605 4.97%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,523 - - - - - - -
Div Payout % 111.11% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 115,917 99,778 76,463 83,636 86,688 89,233 86,605 4.97%
NOSH 176,166 175,666 146,482 120,167 119,900 119,615 119,951 6.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.90% -1.69% -17.44% -12.71% -27.85% 4.05% 12.72% -
ROE 2.74% -0.73% -5.88% -3.43% -6.98% 1.74% 5.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.51 24.54 17.60 18.81 18.13 32.11 30.31 0.10%
EPS 1.80 -0.41 -3.07 -2.39 -5.05 1.30 3.85 -11.89%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.568 0.522 0.696 0.723 0.746 0.722 -1.53%
Adjusted Per Share Value based on latest NOSH - 120,167
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.85 7.90 4.73 4.14 3.98 7.04 6.66 6.73%
EPS 0.58 -0.13 -0.82 -0.53 -1.11 0.28 0.85 -6.16%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2124 0.1829 0.1401 0.1533 0.1589 0.1635 0.1587 4.97%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.49 0.265 0.20 0.26 0.34 0.41 0.43 -
P/RPS 1.61 1.08 1.14 1.38 1.88 1.28 1.42 2.11%
P/EPS 27.22 -63.77 -6.51 -10.88 -6.73 31.54 11.16 16.01%
EY 3.67 -1.57 -15.35 -9.19 -14.85 3.17 8.96 -13.81%
DY 4.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.47 0.38 0.37 0.47 0.55 0.60 3.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 27/02/13 24/02/12 28/02/11 25/02/10 -
Price 0.545 0.335 0.19 0.255 0.34 0.38 0.46 -
P/RPS 1.79 1.36 1.08 1.36 1.88 1.18 1.52 2.76%
P/EPS 30.28 -80.61 -6.19 -10.67 -6.73 29.23 11.94 16.76%
EY 3.30 -1.24 -16.16 -9.37 -14.85 3.42 8.38 -14.37%
DY 3.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.36 0.37 0.47 0.51 0.64 4.42%

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