[DUFU] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.58%
YoY- -102.48%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 178,579 182,653 152,618 108,930 104,838 118,811 128,630 5.61%
PBT 44,672 21,045 10,554 -7,004 -2,976 -4,175 2,528 61.31%
Tax -10,573 -7,054 -877 154 -407 1,075 327 -
NP 34,099 13,991 9,677 -6,850 -3,383 -3,100 2,855 51.13%
-
NP to SH 34,099 13,991 9,677 -6,850 -3,383 -3,100 2,855 51.13%
-
Tax Rate 23.67% 33.52% 8.31% - - - -12.94% -
Total Cost 144,480 168,662 142,941 115,780 108,221 121,911 125,775 2.33%
-
Net Worth 130,118 0 103,094 94,796 85,899 88,228 88,372 6.65%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,520 5,399 - - - - - -
Div Payout % 22.06% 38.59% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,118 0 103,094 94,796 85,899 88,228 88,372 6.65%
NOSH 175,470 170,520 175,033 180,909 118,809 120,202 118,461 6.76%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.09% 7.66% 6.34% -6.29% -3.23% -2.61% 2.22% -
ROE 26.21% 0.00% 9.39% -7.23% -3.94% -3.51% 3.23% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 107.05 107.11 87.19 60.21 88.24 98.84 108.58 -0.23%
EPS 20.44 8.20 5.53 -3.79 -2.85 -2.58 2.41 42.75%
DPS 4.51 3.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.00 0.589 0.524 0.723 0.734 0.746 0.74%
Adjusted Per Share Value based on latest NOSH - 180,909
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 32.68 33.43 27.93 19.94 19.19 21.74 23.54 5.61%
EPS 6.24 2.56 1.77 -1.25 -0.62 -0.57 0.52 51.25%
DPS 1.38 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2381 0.00 0.1887 0.1735 0.1572 0.1615 0.1617 6.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.41 0.63 0.285 0.235 0.205 0.29 0.35 -
P/RPS 1.32 0.59 0.33 0.39 0.23 0.29 0.32 26.61%
P/EPS 6.90 7.68 5.15 -6.21 -7.20 -11.24 14.52 -11.65%
EY 14.50 13.02 19.40 -16.11 -13.89 -8.89 6.89 13.19%
DY 3.20 5.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.48 0.45 0.28 0.40 0.47 25.17%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 28/08/12 23/08/11 -
Price 1.48 0.60 0.275 0.265 0.185 0.27 0.34 -
P/RPS 1.38 0.56 0.32 0.44 0.21 0.27 0.31 28.22%
P/EPS 7.24 7.31 4.97 -7.00 -6.50 -10.47 14.11 -10.51%
EY 13.81 13.67 20.10 -14.29 -15.39 -9.55 7.09 11.74%
DY 3.05 5.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.00 0.47 0.51 0.26 0.37 0.46 26.64%

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