[DUFU] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.16%
YoY- -21.39%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 113,222 135,961 126,353 107,739 118,837 109,490 65,813 9.45%
PBT -6,777 2,174 12,459 10,011 10,951 13,545 5,240 -
Tax 1,400 628 -2,566 -1,518 -147 -1,492 -277 -
NP -5,377 2,802 9,893 8,493 10,804 12,053 4,963 -
-
NP to SH -5,377 2,802 9,893 8,493 10,804 12,053 4,963 -
-
Tax Rate - -28.89% 20.60% 15.16% 1.34% 11.02% 5.29% -
Total Cost 118,599 133,159 116,460 99,246 108,033 97,437 60,850 11.75%
-
Net Worth 87,167 92,581 90,482 81,857 57,387 61,820 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,210 1,197 1,348 - - -
Div Payout % - - 12.23% 14.09% 12.48% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 87,167 92,581 90,482 81,857 57,387 61,820 0 -
NOSH 120,230 118,999 119,843 119,849 92,410 83,995 58,274 12.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.75% 2.06% 7.83% 7.88% 9.09% 11.01% 7.54% -
ROE -6.17% 3.03% 10.93% 10.38% 18.83% 19.50% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 94.17 114.25 105.43 89.90 128.60 130.35 112.94 -2.98%
EPS -4.47 2.35 8.25 7.09 11.69 14.35 8.52 -
DPS 0.00 0.00 1.00 1.00 1.46 0.00 0.00 -
NAPS 0.725 0.778 0.755 0.683 0.621 0.736 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,849
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.76 24.93 23.17 19.75 21.79 20.07 12.07 9.45%
EPS -0.99 0.51 1.81 1.56 1.98 2.21 0.91 -
DPS 0.00 0.00 0.22 0.22 0.25 0.00 0.00 -
NAPS 0.1598 0.1697 0.1659 0.1501 0.1052 0.1133 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.25 0.33 0.43 0.44 0.40 0.70 0.00 -
P/RPS 0.27 0.29 0.41 0.49 0.31 0.54 0.00 -
P/EPS -5.59 14.01 5.21 6.21 3.42 4.88 0.00 -
EY -17.89 7.14 19.20 16.11 29.23 20.50 0.00 -
DY 0.00 0.00 2.33 2.27 3.65 0.00 0.00 -
P/NAPS 0.34 0.42 0.57 0.64 0.64 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 18/11/11 23/11/10 09/11/09 21/11/08 09/11/07 - -
Price 0.26 0.35 0.41 0.44 0.39 0.70 0.00 -
P/RPS 0.28 0.31 0.39 0.49 0.30 0.54 0.00 -
P/EPS -5.81 14.86 4.97 6.21 3.34 4.88 0.00 -
EY -17.20 6.73 20.13 16.11 29.98 20.50 0.00 -
DY 0.00 0.00 2.44 2.27 3.74 0.00 0.00 -
P/NAPS 0.36 0.45 0.54 0.64 0.63 0.95 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