[DUFU] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 188.39%
YoY- 1318.15%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 164,108 176,442 163,585 149,420 139,832 136,023 123,876 20.60%
PBT 21,324 15,981 12,438 6,080 848 7,216 9,434 72.14%
Tax -3,056 -5,039 -2,077 230 1,340 -953 -110 815.43%
NP 18,268 10,942 10,361 6,310 2,188 6,263 9,324 56.51%
-
NP to SH 18,268 10,942 10,361 6,310 2,188 6,263 9,324 56.51%
-
Tax Rate 14.33% 31.53% 16.70% -3.78% -158.02% 13.21% 1.17% -
Total Cost 145,840 165,500 153,224 143,110 137,644 129,760 114,552 17.44%
-
Net Worth 109,608 115,567 109,109 103,238 100,577 100,154 99,549 6.62%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,512 - - - - - -
Div Payout % - 32.10% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 109,608 115,567 109,109 103,238 100,577 100,154 99,549 6.62%
NOSH 175,653 175,634 175,417 175,277 176,451 175,710 175,263 0.14%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.13% 6.20% 6.33% 4.22% 1.56% 4.60% 7.53% -
ROE 16.67% 9.47% 9.50% 6.11% 2.18% 6.25% 9.37% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 93.43 100.46 93.25 85.25 79.25 77.41 70.68 20.42%
EPS 10.40 6.23 5.91 3.60 1.24 3.57 5.32 56.28%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.624 0.658 0.622 0.589 0.57 0.57 0.568 6.46%
Adjusted Per Share Value based on latest NOSH - 175,033
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.04 32.29 29.94 27.35 25.59 24.90 22.67 20.62%
EPS 3.34 2.00 1.90 1.15 0.40 1.15 1.71 56.19%
DPS 0.00 0.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.2115 0.1997 0.1889 0.1841 0.1833 0.1822 6.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.49 0.49 0.305 0.285 0.375 0.265 0.25 -
P/RPS 0.52 0.49 0.33 0.33 0.47 0.34 0.35 30.17%
P/EPS 4.71 7.87 5.16 7.92 30.24 7.43 4.70 0.14%
EY 21.22 12.71 19.37 12.63 3.31 13.45 21.28 -0.18%
DY 0.00 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.49 0.48 0.66 0.46 0.44 47.67%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 26/02/16 23/11/15 27/08/15 28/05/15 27/02/15 18/11/14 -
Price 0.55 0.545 0.40 0.275 0.37 0.335 0.24 -
P/RPS 0.59 0.54 0.43 0.32 0.47 0.43 0.34 44.35%
P/EPS 5.29 8.75 6.77 7.64 29.84 9.40 4.51 11.21%
EY 18.91 11.43 14.77 13.09 3.35 10.64 22.17 -10.05%
DY 0.00 3.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.64 0.47 0.65 0.59 0.42 63.66%

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