[DUFU] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.78%
YoY- 84.47%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 115,466 112,520 109,509 112,936 119,258 146,128 109,751 3.44%
PBT 12,098 12,320 12,772 13,402 12,218 11,784 9,297 19.21%
Tax -624 -412 -620 -1,196 -678 -264 -960 -24.98%
NP 11,474 11,908 12,152 12,206 11,540 11,520 8,337 23.75%
-
NP to SH 11,474 11,908 12,152 12,206 11,540 11,520 8,337 23.75%
-
Tax Rate 5.16% 3.34% 4.85% 8.92% 5.55% 2.24% 10.33% -
Total Cost 103,992 100,612 97,357 100,729 107,718 134,608 101,414 1.68%
-
Net Worth 74,121 71,232 68,288 61,760 57,208 49,107 19,301 145.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,701 - - - - - - -
Div Payout % 23.55% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,121 71,232 68,288 61,760 57,208 49,107 19,301 145.43%
NOSH 90,062 89,939 89,971 83,913 81,960 73,846 21,933 156.64%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.94% 10.58% 11.10% 10.81% 9.68% 7.88% 7.60% -
ROE 15.48% 16.72% 17.80% 19.76% 20.17% 23.46% 43.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 128.21 125.11 121.72 134.59 145.51 197.88 500.38 -59.69%
EPS 12.74 13.24 14.14 14.55 14.08 15.60 38.01 -51.78%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.823 0.792 0.759 0.736 0.698 0.665 0.88 -4.37%
Adjusted Per Share Value based on latest NOSH - 83,995
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.13 20.59 20.04 20.67 21.83 26.75 20.09 3.42%
EPS 2.10 2.18 2.22 2.23 2.11 2.11 1.53 23.52%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.1304 0.125 0.113 0.1047 0.0899 0.0353 145.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - -
Price 0.62 0.63 0.69 0.70 0.81 0.87 0.00 -
P/RPS 0.48 0.50 0.57 0.52 0.56 0.44 0.00 -
P/EPS 4.87 4.76 5.11 4.81 5.75 5.58 0.00 -
EY 20.55 21.02 19.57 20.78 17.38 17.93 0.00 -
DY 4.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.91 0.95 1.16 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 25/02/08 09/11/07 20/08/07 21/05/07 26/02/07 -
Price 0.50 0.68 0.67 0.70 0.70 0.76 0.00 -
P/RPS 0.39 0.54 0.55 0.52 0.48 0.38 0.00 -
P/EPS 3.92 5.14 4.96 4.81 4.97 4.87 0.00 -
EY 25.48 19.47 20.16 20.78 20.11 20.53 0.00 -
DY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.88 0.95 1.00 1.14 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