[DUFU] QoQ Annualized Quarter 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- -79.83%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 106,760 111,876 114,084 121,976 125,252 114,048 119,296 -7.14%
PBT 2,594 2,632 -1,765 980 5,016 4,624 -5,872 -
Tax -490 -420 -429 -76 -534 -420 1,063 -
NP 2,104 2,212 -2,194 904 4,482 4,204 -4,809 -
-
NP to SH 2,104 2,212 -2,194 904 4,482 4,204 -4,809 -
-
Tax Rate 18.89% 15.96% - 7.76% 10.65% 9.08% - -
Total Cost 104,656 109,664 116,278 121,072 120,770 109,844 124,105 -10.75%
-
Net Worth 86,431 84,993 83,443 86,236 87,962 87,065 86,922 -0.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,431 84,993 83,443 86,236 87,962 87,065 86,922 -0.37%
NOSH 119,545 120,217 119,890 118,947 119,839 119,431 120,225 -0.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.97% 1.98% -1.92% 0.74% 3.58% 3.69% -4.03% -
ROE 2.43% 2.60% -2.63% 1.05% 5.10% 4.83% -5.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.30 93.06 95.16 102.55 104.52 95.49 99.23 -6.79%
EPS 1.76 1.84 -1.83 0.76 3.74 3.52 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.723 0.707 0.696 0.725 0.734 0.729 0.723 0.00%
Adjusted Per Share Value based on latest NOSH - 120,230
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.54 20.48 20.88 22.32 22.92 20.87 21.83 -7.12%
EPS 0.39 0.40 -0.40 0.17 0.82 0.77 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1582 0.1556 0.1527 0.1578 0.161 0.1594 0.1591 -0.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.205 0.25 0.26 0.25 0.29 0.31 0.34 -
P/RPS 0.23 0.27 0.27 0.24 0.28 0.32 0.34 -22.95%
P/EPS 11.65 13.59 -14.21 32.89 7.75 8.81 -8.50 -
EY 8.59 7.36 -7.04 3.04 12.90 11.35 -11.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.37 0.34 0.40 0.43 0.47 -29.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 24/02/12 -
Price 0.185 0.23 0.255 0.26 0.27 0.29 0.34 -
P/RPS 0.21 0.25 0.27 0.25 0.26 0.30 0.34 -27.49%
P/EPS 10.51 12.50 -13.93 34.21 7.22 8.24 -8.50 -
EY 9.51 8.00 -7.18 2.92 13.85 12.14 -11.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.37 0.36 0.37 0.40 0.47 -32.63%

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