[DUFU] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 90.24%
YoY- -53.06%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 26,943 104,195 78,413 53,380 27,969 114,084 91,482 -55.76%
PBT -516 -5,409 -683 1,297 658 -1,765 735 -
Tax 58 -130 -359 -245 -105 -429 -57 -
NP -458 -5,539 -1,042 1,052 553 -2,194 678 -
-
NP to SH -458 -5,539 -1,042 1,052 553 -2,194 678 -
-
Tax Rate - - - 18.89% 15.96% - 7.76% -
Total Cost 27,401 109,734 79,455 52,328 27,416 116,278 90,804 -55.04%
-
Net Worth 82,913 76,490 72,669 86,431 84,993 83,443 86,236 -2.58%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 82,913 76,490 72,669 86,431 84,993 83,443 86,236 -2.58%
NOSH 157,931 146,534 135,324 119,545 120,217 119,890 118,947 20.82%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1.70% -5.32% -1.33% 1.97% 1.98% -1.92% 0.74% -
ROE -0.55% -7.24% -1.43% 1.22% 0.65% -2.63% 0.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.06 71.11 57.94 44.65 23.27 95.16 76.91 -63.39%
EPS -0.29 -3.78 -0.77 0.88 0.46 -1.83 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.522 0.537 0.723 0.707 0.696 0.725 -19.37%
Adjusted Per Share Value based on latest NOSH - 118,809
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.93 19.07 14.35 9.77 5.12 20.88 16.74 -55.76%
EPS -0.08 -1.01 -0.19 0.19 0.10 -0.40 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.14 0.133 0.1582 0.1556 0.1527 0.1578 -2.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.185 0.20 0.195 0.205 0.25 0.26 0.25 -
P/RPS 1.08 0.28 0.34 0.46 1.07 0.27 0.33 120.59%
P/EPS -63.79 -5.29 -25.32 23.30 54.35 -14.21 43.86 -
EY -1.57 -18.90 -3.95 4.29 1.84 -7.04 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.36 0.28 0.35 0.37 0.34 1.95%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/05/14 28/02/14 22/11/13 27/08/13 29/05/13 27/02/13 27/11/12 -
Price 0.215 0.19 0.205 0.185 0.23 0.255 0.26 -
P/RPS 1.26 0.27 0.35 0.41 0.99 0.27 0.34 139.66%
P/EPS -74.14 -5.03 -26.62 21.02 50.00 -13.93 45.61 -
EY -1.35 -19.89 -3.76 4.76 2.00 -7.18 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.38 0.26 0.33 0.37 0.36 9.06%

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