[DUFU] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.13%
YoY- 127.79%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,603 28,130 24,807 25,073 23,097 36,532 41,254 -19.86%
PBT 2,969 3,080 2,720 3,943 3,163 2,946 3,518 -10.70%
Tax -209 -103 277 -558 -273 -66 -610 -51.06%
NP 2,760 2,977 2,997 3,385 2,890 2,880 2,908 -3.42%
-
NP to SH 2,760 2,977 2,997 3,385 2,890 2,880 2,908 -3.42%
-
Tax Rate 7.04% 3.34% -10.18% 14.15% 8.63% 2.24% 17.34% -
Total Cost 26,843 25,153 21,810 21,688 20,207 33,652 38,346 -21.17%
-
Net Worth 73,989 71,232 68,368 61,820 57,145 49,107 19,298 145.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,348 - - - - - - -
Div Payout % 48.86% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,989 71,232 68,368 61,820 57,145 49,107 19,298 145.16%
NOSH 89,902 89,939 90,076 83,995 81,869 73,846 21,930 156.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.32% 10.58% 12.08% 13.50% 12.51% 7.88% 7.05% -
ROE 3.73% 4.18% 4.38% 5.48% 5.06% 5.86% 15.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.93 31.28 27.54 29.85 28.21 49.47 188.11 -68.73%
EPS 3.07 3.31 3.49 4.03 3.53 3.90 13.26 -62.32%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.823 0.792 0.759 0.736 0.698 0.665 0.88 -4.37%
Adjusted Per Share Value based on latest NOSH - 83,995
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.42 5.15 4.54 4.59 4.23 6.69 7.55 -19.84%
EPS 0.51 0.54 0.55 0.62 0.53 0.53 0.53 -2.53%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1304 0.1251 0.1131 0.1046 0.0899 0.0353 145.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - -
Price 0.62 0.63 0.69 0.70 0.81 0.87 0.00 -
P/RPS 1.88 2.01 2.51 2.35 2.87 1.76 0.00 -
P/EPS 20.20 19.03 20.74 17.37 22.95 22.31 0.00 -
EY 4.95 5.25 4.82 5.76 4.36 4.48 0.00 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.91 0.95 1.16 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 25/02/08 09/11/07 20/08/07 21/05/07 26/02/07 -
Price 0.50 0.68 0.67 0.70 0.70 0.76 0.00 -
P/RPS 1.52 2.17 2.43 2.35 2.48 1.54 0.00 -
P/EPS 16.29 20.54 20.14 17.37 19.83 19.49 0.00 -
EY 6.14 4.87 4.97 5.76 5.04 5.13 0.00 -
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.88 0.95 1.00 1.14 0.00 -

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