[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 121.85%
YoY- 177.31%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 114,084 91,482 62,626 28,512 119,296 97,556 63,111 48.12%
PBT -1,765 735 2,508 1,156 -5,872 1,640 811 -
Tax -429 -57 -267 -105 1,063 -394 -279 33.04%
NP -2,194 678 2,241 1,051 -4,809 1,246 532 -
-
NP to SH -2,194 678 2,241 1,051 -4,809 1,246 532 -
-
Tax Rate - 7.76% 10.65% 9.08% - 24.02% 34.40% -
Total Cost 116,278 90,804 60,385 27,461 124,105 96,310 62,579 50.85%
-
Net Worth 83,443 86,236 87,962 87,065 86,922 93,210 90,198 -5.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,443 86,236 87,962 87,065 86,922 93,210 90,198 -5.03%
NOSH 119,890 118,947 119,839 119,431 120,225 119,807 120,909 -0.56%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.92% 0.74% 3.58% 3.69% -4.03% 1.28% 0.84% -
ROE -2.63% 0.79% 2.55% 1.21% -5.53% 1.34% 0.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 95.16 76.91 52.26 23.87 99.23 81.43 52.20 48.95%
EPS -1.83 0.57 1.87 0.88 -4.00 1.04 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.725 0.734 0.729 0.723 0.778 0.746 -4.49%
Adjusted Per Share Value based on latest NOSH - 119,431
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.88 16.74 11.46 5.22 21.83 17.85 11.55 48.13%
EPS -0.40 0.12 0.41 0.19 -0.88 0.23 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1578 0.161 0.1593 0.1591 0.1706 0.1651 -5.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.25 0.29 0.31 0.34 0.33 0.35 -
P/RPS 0.27 0.33 0.55 1.30 0.34 0.41 0.67 -45.29%
P/EPS -14.21 43.86 15.51 35.23 -8.50 31.73 79.55 -
EY -7.04 2.28 6.45 2.84 -11.76 3.15 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.40 0.43 0.47 0.42 0.47 -14.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 29/05/12 24/02/12 18/11/11 23/08/11 -
Price 0.255 0.26 0.27 0.29 0.34 0.35 0.34 -
P/RPS 0.27 0.34 0.52 1.21 0.34 0.43 0.65 -44.18%
P/EPS -13.93 45.61 14.44 32.95 -8.50 33.65 77.27 -
EY -7.18 2.19 6.93 3.03 -11.76 2.97 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.40 0.47 0.45 0.46 -13.45%

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