[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.95%
YoY- -57.04%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 116,642 80,289 51,467 23,058 121,480 94,030 57,733 59.61%
PBT 13,151 7,735 4,071 1,685 10,507 8,231 6,049 67.58%
Tax -2,026 -1,233 -757 -406 -709 -424 -312 246.87%
NP 11,125 6,502 3,314 1,279 9,798 7,807 5,737 55.31%
-
NP to SH 11,125 6,502 3,314 1,279 9,798 7,807 5,737 55.31%
-
Tax Rate 15.41% 15.94% 18.59% 24.09% 6.75% 5.15% 5.16% -
Total Cost 105,517 73,787 48,153 21,779 111,682 86,223 51,996 60.08%
-
Net Worth 86,609 81,934 81,048 77,696 63,239 57,442 74,121 10.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,199 1,199 1,200 - 1,486 1,387 1,350 -7.58%
Div Payout % 10.78% 18.45% 36.23% - 15.17% 17.77% 23.55% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,609 81,934 81,048 77,696 63,239 57,442 74,121 10.90%
NOSH 119,958 119,963 120,072 119,532 99,121 92,500 90,062 20.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.54% 8.10% 6.44% 5.55% 8.07% 8.30% 9.94% -
ROE 12.84% 7.94% 4.09% 1.65% 15.49% 13.59% 7.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.24 66.93 42.86 19.29 122.56 101.65 64.10 31.92%
EPS 9.27 5.42 2.76 1.07 8.17 8.44 6.37 28.33%
DPS 1.00 1.00 1.00 0.00 1.50 1.50 1.50 -23.62%
NAPS 0.722 0.683 0.675 0.65 0.638 0.621 0.823 -8.33%
Adjusted Per Share Value based on latest NOSH - 119,532
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.35 14.69 9.42 4.22 22.23 17.21 10.57 59.58%
EPS 2.04 1.19 0.61 0.23 1.79 1.43 1.05 55.51%
DPS 0.22 0.22 0.22 0.00 0.27 0.25 0.25 -8.14%
NAPS 0.1585 0.15 0.1483 0.1422 0.1157 0.1051 0.1357 10.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.44 0.39 0.34 0.33 0.40 0.62 -
P/RPS 0.44 0.66 0.91 1.76 0.27 0.39 0.97 -40.87%
P/EPS 4.64 8.12 14.13 31.78 3.34 4.74 9.73 -38.87%
EY 21.57 12.32 7.08 3.15 29.95 21.10 10.27 63.78%
DY 2.33 2.27 2.56 0.00 4.55 3.75 2.42 -2.48%
P/NAPS 0.60 0.64 0.58 0.52 0.52 0.64 0.75 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.46 0.44 0.38 0.42 0.35 0.39 0.50 -
P/RPS 0.47 0.66 0.89 2.18 0.29 0.38 0.78 -28.59%
P/EPS 4.96 8.12 13.77 39.25 3.54 4.62 7.85 -26.30%
EY 20.16 12.32 7.26 2.55 28.24 21.64 12.74 35.68%
DY 2.17 2.27 2.63 0.00 4.29 3.85 3.00 -19.37%
P/NAPS 0.64 0.64 0.56 0.65 0.55 0.63 0.61 3.24%

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