[DUFU] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.4%
YoY- 66.97%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 104,838 118,811 128,630 128,061 115,214 107,613 107,892 -0.47%
PBT -2,976 -4,175 2,528 14,940 8,529 12,712 11,223 -
Tax -407 1,075 327 -2,626 -1,154 -593 -1,069 -14.85%
NP -3,383 -3,100 2,855 12,314 7,375 12,119 10,154 -
-
NP to SH -3,383 -3,100 2,855 12,314 7,375 12,119 10,154 -
-
Tax Rate - - -12.94% 17.58% 13.53% 4.66% 9.53% -
Total Cost 108,221 121,911 125,775 115,747 107,839 95,494 97,738 1.71%
-
Net Worth 85,899 88,228 88,372 91,839 80,801 73,989 57,145 7.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 1,210 1,197 1,348 - -
Div Payout % - - - 9.83% 16.23% 11.13% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 85,899 88,228 88,372 91,839 80,801 73,989 57,145 7.02%
NOSH 118,809 120,202 118,461 121,000 119,705 89,902 81,869 6.39%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -3.23% -2.61% 2.22% 9.62% 6.40% 11.26% 9.41% -
ROE -3.94% -3.51% 3.23% 13.41% 9.13% 16.38% 17.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 88.24 98.84 108.58 105.84 96.25 119.70 131.79 -6.46%
EPS -2.85 -2.58 2.41 10.18 6.16 13.48 12.40 -
DPS 0.00 0.00 0.00 1.00 1.00 1.50 0.00 -
NAPS 0.723 0.734 0.746 0.759 0.675 0.823 0.698 0.58%
Adjusted Per Share Value based on latest NOSH - 121,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.19 21.74 23.54 23.44 21.09 19.70 19.75 -0.47%
EPS -0.62 -0.57 0.52 2.25 1.35 2.22 1.86 -
DPS 0.00 0.00 0.00 0.22 0.22 0.25 0.00 -
NAPS 0.1572 0.1615 0.1617 0.1681 0.1479 0.1354 0.1046 7.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.205 0.29 0.35 0.52 0.39 0.62 0.81 -
P/RPS 0.23 0.29 0.32 0.49 0.41 0.52 0.61 -14.99%
P/EPS -7.20 -11.24 14.52 5.11 6.33 4.60 6.53 -
EY -13.89 -8.89 6.89 19.57 15.80 21.74 15.31 -
DY 0.00 0.00 0.00 1.92 2.56 2.42 0.00 -
P/NAPS 0.28 0.40 0.47 0.69 0.58 0.75 1.16 -21.07%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 23/08/11 17/08/10 10/08/09 26/08/08 - -
Price 0.185 0.27 0.34 0.50 0.38 0.50 0.00 -
P/RPS 0.21 0.27 0.31 0.47 0.39 0.42 0.00 -
P/EPS -6.50 -10.47 14.11 4.91 6.17 3.71 0.00 -
EY -15.39 -9.55 7.09 20.35 16.21 26.96 0.00 -
DY 0.00 0.00 0.00 2.00 2.63 3.00 0.00 -
P/NAPS 0.26 0.37 0.46 0.66 0.56 0.61 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