[DUFU] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -65.06%
YoY- 219.43%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 176,442 163,585 149,420 139,832 136,023 123,876 116,230 31.98%
PBT 15,981 12,438 6,080 848 7,216 9,434 -596 -
Tax -5,039 -2,077 230 1,340 -953 -110 78 -
NP 10,942 10,361 6,310 2,188 6,263 9,324 -518 -
-
NP to SH 10,942 10,361 6,310 2,188 6,263 9,324 -518 -
-
Tax Rate 31.53% 16.70% -3.78% -158.02% 13.21% 1.17% - -
Total Cost 165,500 153,224 143,110 137,644 129,760 114,552 116,748 26.11%
-
Net Worth 115,567 109,109 103,238 100,577 100,154 99,549 90,477 17.67%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,512 - - - - - - -
Div Payout % 32.10% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 115,567 109,109 103,238 100,577 100,154 99,549 90,477 17.67%
NOSH 175,634 175,417 175,277 176,451 175,710 175,263 172,666 1.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.20% 6.33% 4.22% 1.56% 4.60% 7.53% -0.45% -
ROE 9.47% 9.50% 6.11% 2.18% 6.25% 9.37% -0.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.46 93.25 85.25 79.25 77.41 70.68 67.31 30.50%
EPS 6.23 5.91 3.60 1.24 3.57 5.32 -0.30 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.622 0.589 0.57 0.57 0.568 0.524 16.34%
Adjusted Per Share Value based on latest NOSH - 176,451
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.29 29.94 27.35 25.59 24.90 22.67 21.27 31.98%
EPS 2.00 1.90 1.15 0.40 1.15 1.71 -0.09 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.1997 0.1889 0.1841 0.1833 0.1822 0.1656 17.66%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.49 0.305 0.285 0.375 0.265 0.25 0.235 -
P/RPS 0.49 0.33 0.33 0.47 0.34 0.35 0.35 25.06%
P/EPS 7.87 5.16 7.92 30.24 7.43 4.70 -78.33 -
EY 12.71 19.37 12.63 3.31 13.45 21.28 -1.28 -
DY 4.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.49 0.48 0.66 0.46 0.44 0.45 39.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 28/05/15 27/02/15 18/11/14 27/08/14 -
Price 0.545 0.40 0.275 0.37 0.335 0.24 0.265 -
P/RPS 0.54 0.43 0.32 0.47 0.43 0.34 0.39 24.15%
P/EPS 8.75 6.77 7.64 29.84 9.40 4.51 -88.33 -
EY 11.43 14.77 13.09 3.35 10.64 22.17 -1.13 -
DY 3.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 0.47 0.65 0.59 0.42 0.51 38.23%

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