[DUFU] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 76.99%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 38,065 41,027 53,753 47,979 39,752 34,958 43,116 -7.97%
PBT 2,773 5,331 6,652 6,289 2,828 212 140 633.39%
Tax -1,136 -764 -3,481 -1,673 -220 335 -870 19.48%
NP 1,637 4,567 3,171 4,616 2,608 547 -730 -
-
NP to SH 1,637 4,567 3,171 4,616 2,608 547 -730 -
-
Tax Rate 40.97% 14.33% 52.33% 26.60% 7.78% -158.02% 621.43% -
Total Cost 36,428 36,460 50,582 43,363 37,144 34,411 43,846 -11.63%
-
Net Worth 116,295 109,608 115,917 109,169 103,094 100,577 99,778 10.76%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,875 - 3,523 - - - - -
Div Payout % 114.58% - 111.11% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 116,295 109,608 115,917 109,169 103,094 100,577 99,778 10.76%
NOSH 170,520 175,653 176,166 175,513 175,033 176,451 175,666 -1.96%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.30% 11.13% 5.90% 9.62% 6.56% 1.56% -1.69% -
ROE 1.41% 4.17% 2.74% 4.23% 2.53% 0.54% -0.73% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.32 23.36 30.51 27.34 22.71 19.81 24.54 -6.13%
EPS 0.96 2.60 1.80 2.63 1.49 0.31 -0.41 -
DPS 1.10 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.682 0.624 0.658 0.622 0.589 0.57 0.568 12.98%
Adjusted Per Share Value based on latest NOSH - 175,513
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.97 7.51 9.84 8.78 7.28 6.40 7.89 -7.93%
EPS 0.30 0.84 0.58 0.84 0.48 0.10 -0.13 -
DPS 0.34 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.2006 0.2122 0.1998 0.1887 0.1841 0.1826 10.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.63 0.49 0.49 0.305 0.285 0.375 0.265 -
P/RPS 2.82 2.10 1.61 1.12 1.25 1.89 1.08 89.73%
P/EPS 65.63 18.85 27.22 11.60 19.13 120.97 -63.77 -
EY 1.52 5.31 3.67 8.62 5.23 0.83 -1.57 -
DY 1.75 0.00 4.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.79 0.74 0.49 0.48 0.66 0.47 56.54%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 19/05/16 26/02/16 23/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.60 0.55 0.545 0.40 0.275 0.37 0.335 -
P/RPS 2.69 2.35 1.79 1.46 1.21 1.87 1.36 57.63%
P/EPS 62.50 21.15 30.28 15.21 18.46 119.35 -80.61 -
EY 1.60 4.73 3.30 6.58 5.42 0.84 -1.24 -
DY 1.83 0.00 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.83 0.64 0.47 0.65 0.59 30.57%

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