[DUFU] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -73.45%
YoY- -291.9%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 165,805 118,689 101,015 113,222 135,961 126,353 107,739 7.44%
PBT 9,469 2,350 -3,183 -6,777 2,174 12,459 10,011 -0.92%
Tax -2,428 146 -731 1,400 628 -2,566 -1,518 8.13%
NP 7,041 2,496 -3,914 -5,377 2,802 9,893 8,493 -3.07%
-
NP to SH 7,041 2,496 -3,914 -5,377 2,802 9,893 8,493 -3.07%
-
Tax Rate 25.64% -6.21% - - -28.89% 20.60% 15.16% -
Total Cost 158,764 116,193 104,929 118,599 133,159 116,460 99,246 8.14%
-
Net Worth 109,169 99,736 72,546 87,167 92,581 90,482 81,857 4.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 1,210 1,197 -
Div Payout % - - - - - 12.23% 14.09% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 109,169 99,736 72,546 87,167 92,581 90,482 81,857 4.91%
NOSH 175,513 175,593 135,096 120,230 118,999 119,843 119,849 6.56%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.25% 2.10% -3.87% -4.75% 2.06% 7.83% 7.88% -
ROE 6.45% 2.50% -5.40% -6.17% 3.03% 10.93% 10.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 94.47 67.59 74.77 94.17 114.25 105.43 89.90 0.82%
EPS 4.01 1.42 -2.90 -4.47 2.35 8.25 7.09 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.622 0.568 0.537 0.725 0.778 0.755 0.683 -1.54%
Adjusted Per Share Value based on latest NOSH - 120,230
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.39 21.75 18.51 20.75 24.92 23.16 19.75 7.44%
EPS 1.29 0.46 -0.72 -0.99 0.51 1.81 1.56 -3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.22 -
NAPS 0.2001 0.1828 0.133 0.1598 0.1697 0.1658 0.15 4.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.305 0.25 0.195 0.25 0.33 0.43 0.44 -
P/RPS 0.32 0.37 0.26 0.27 0.29 0.41 0.49 -6.85%
P/EPS 7.60 17.59 -6.73 -5.59 14.01 5.21 6.21 3.42%
EY 13.15 5.69 -14.86 -17.89 7.14 19.20 16.11 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 2.33 2.27 -
P/NAPS 0.49 0.44 0.36 0.34 0.42 0.57 0.64 -4.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 18/11/14 22/11/13 27/11/12 18/11/11 23/11/10 09/11/09 -
Price 0.40 0.24 0.205 0.26 0.35 0.41 0.44 -
P/RPS 0.42 0.36 0.27 0.28 0.31 0.39 0.49 -2.53%
P/EPS 9.97 16.88 -7.08 -5.81 14.86 4.97 6.21 8.20%
EY 10.03 5.92 -14.13 -17.20 6.73 20.13 16.11 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 2.44 2.27 -
P/NAPS 0.64 0.42 0.38 0.36 0.45 0.54 0.64 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