[DUFU] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 14.59%

YoY--%

Quarter Report

Quarterly Report 2'07.doc

Latest QR

Upcoming QR

DUFU's Result

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	128,061	115,214	107,613	107,892	5.87%
YoY %	11.15%	7.06%	-0.26%	-	-
Horiz. %	118.69%	106.79%	99.74%	100.00%	-
PBT	14,940	8,529	12,712	11,223	9.99%
YoY %	75.17%	-32.91%	13.27%	-	-
Horiz. %	133.12%	76.00%	113.27%	100.00%	-
Tax	-2,626	-1,154	-593	-1,069	34.89%
YoY %	-127.56%	-94.60%	44.53%	-	-
Horiz. %	245.65%	107.95%	55.47%	100.00%	-
NP	12,314	7,375	12,119	10,154	6.63%
YoY %	66.97%	-39.15%	19.35%	-	-
Horiz. %	121.27%	72.63%	119.35%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	12,314	7,375	12,119	10,154	6.63%
YoY %	66.97%	-39.15%	19.35%	-	-
Horiz. %	121.27%	72.63%	119.35%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	17.58%	13.53%	4.66%	9.53%	-
YoY %	29.93%	190.34%	-51.10%	-	-
Horiz. %	184.47%	141.97%	48.90%	100.00%	-
Total Cost	115,747	107,839	95,494	97,738	5.79%
YoY %	7.33%	12.93%	-2.30%	-	-
Horiz. %	118.43%	110.33%	97.70%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	91,839	80,801	73,989	57,145	17.11%
YoY %	13.66%	9.21%	29.48%	-	-
Horiz. %	160.71%	141.40%	129.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	1,210	1,197	1,348	-	-
YoY %	1.09%	-11.20%	0.00%	-	-
Horiz. %	89.76%	88.80%	100.00%	-	-
Div Payout %	9.83%	16.23%	11.13%	-	-
YoY %	-39.43%	45.82%	0.00%	-	-
Horiz. %	88.32%	145.82%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	91,839	80,801	73,989	57,145	17.11%
YoY %	13.66%	9.21%	29.48%	-	-
Horiz. %	160.71%	141.40%	129.48%	100.00%	-
NOSH	121,000	119,705	89,902	81,869	13.89%
YoY %	1.08%	33.15%	9.81%	-	-
Horiz. %	147.80%	146.22%	109.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.62%	6.40%	11.26%	9.41%	-
YoY %	50.31%	-43.16%	19.66%	-	-
Horiz. %	102.23%	68.01%	119.66%	100.00%	-
ROE	13.41%	9.13%	16.38%	17.77%	-
YoY %	46.88%	-44.26%	-7.82%	-	-
Horiz. %	75.46%	51.38%	92.18%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	105.84	96.25	119.70	131.79	-7.04%
YoY %	9.96%	-19.59%	-9.17%	-	-
Horiz. %	80.31%	73.03%	90.83%	100.00%	-
EPS	10.18	6.16	13.48	12.40	-6.35%
YoY %	65.26%	-54.30%	8.71%	-	-
Horiz. %	82.10%	49.68%	108.71%	100.00%	-
DPS	1.00	1.00	1.50	0.00	-
YoY %	0.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	66.67%	100.00%	-	-
NAPS	0.759	0.675	0.823	0.698	2.82%
YoY %	12.44%	-17.98%	17.91%	-	-
Horiz. %	108.74%	96.70%	117.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 81,869
RPS	23.47	21.12	19.72	19.77	5.87%
YoY %	11.13%	7.10%	-0.25%	-	-
Horiz. %	118.72%	106.83%	99.75%	100.00%	-
EPS	2.26	1.35	2.22	1.86	6.70%
YoY %	67.41%	-39.19%	19.35%	-	-
Horiz. %	121.51%	72.58%	119.35%	100.00%	-
DPS	0.22	0.22	0.25	0.00	-
YoY %	0.00%	-12.00%	0.00%	-	-
Horiz. %	88.00%	88.00%	100.00%	-	-
NAPS	0.1683	0.1481	0.1356	0.1047	17.12%
YoY %	13.64%	9.22%	29.51%	-	-
Horiz. %	160.74%	141.45%	129.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.52	0.39	0.62	0.81	-
P/RPS	0.49	0.41	0.52	0.61	-7.03%
YoY %	19.51%	-21.15%	-14.75%	-	-
Horiz. %	80.33%	67.21%	85.25%	100.00%	-
P/EPS	5.11	6.33	4.60	6.53	-7.84%
YoY %	-19.27%	37.61%	-29.56%	-	-
Horiz. %	78.25%	96.94%	70.44%	100.00%	-
EY	19.57	15.80	21.74	15.31	8.51%
YoY %	23.86%	-27.32%	42.00%	-	-
Horiz. %	127.82%	103.20%	142.00%	100.00%	-
DY	1.92	2.56	2.42	0.00	-
YoY %	-25.00%	5.79%	0.00%	-	-
Horiz. %	79.34%	105.79%	100.00%	-	-
P/NAPS	0.69	0.58	0.75	1.16	-15.88%
YoY %	18.97%	-22.67%	-35.34%	-	-
Horiz. %	59.48%	50.00%	64.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	10/08/09	26/08/08	-	-
Price	0.50	0.38	0.50	0.00	-
P/RPS	0.47	0.39	0.42	0.00	-
YoY %	20.51%	-7.14%	0.00%	-	-
Horiz. %	111.90%	92.86%	100.00%	-	-
P/EPS	4.91	6.17	3.71	0.00	-
YoY %	-20.42%	66.31%	0.00%	-	-
Horiz. %	132.35%	166.31%	100.00%	-	-
EY	20.35	16.21	26.96	0.00	-
YoY %	25.54%	-39.87%	0.00%	-	-
Horiz. %	75.48%	60.13%	100.00%	-	-
DY	2.00	2.63	3.00	0.00	-
YoY %	-23.95%	-12.33%	0.00%	-	-
Horiz. %	66.67%	87.67%	100.00%	-	-
P/NAPS	0.66	0.56	0.61	0.00	-
YoY %	17.86%	-8.20%	0.00%	-	-
Horiz. %	108.20%	91.80%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos