[DUFU] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 45.01%
YoY- 132.19%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 27,114 29,705 33,181 36,353 28,822 28,409 23,058 11.39%
PBT 1,183 1,523 4,338 5,415 3,664 2,386 1,685 -20.98%
Tax -416 -918 -440 -792 -476 -351 -406 1.63%
NP 767 605 3,898 4,623 3,188 2,035 1,279 -28.86%
-
NP to SH 767 605 3,898 4,623 3,188 2,035 1,279 -28.86%
-
Tax Rate 35.16% 60.28% 10.14% 14.63% 12.99% 14.71% 24.09% -
Total Cost 26,347 29,100 29,283 31,730 25,634 26,374 21,779 13.52%
-
Net Worth 90,482 91,839 90,553 86,605 81,857 80,801 77,696 10.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,210 - - - 1,197 - -
Div Payout % - 200.00% - - - 58.82% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,482 91,839 90,553 86,605 81,857 80,801 77,696 10.67%
NOSH 119,843 121,000 119,938 119,951 119,849 119,705 119,532 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.83% 2.04% 11.75% 12.72% 11.06% 7.16% 5.55% -
ROE 0.85% 0.66% 4.30% 5.34% 3.89% 2.52% 1.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.62 24.55 27.67 30.31 24.05 23.73 19.29 11.18%
EPS 0.64 0.50 3.25 3.85 2.66 1.70 1.07 -28.98%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.755 0.759 0.755 0.722 0.683 0.675 0.65 10.48%
Adjusted Per Share Value based on latest NOSH - 119,951
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.96 5.44 6.07 6.65 5.28 5.20 4.22 11.36%
EPS 0.14 0.11 0.71 0.85 0.58 0.37 0.23 -28.15%
DPS 0.00 0.22 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.1656 0.1681 0.1657 0.1585 0.1498 0.1479 0.1422 10.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.52 0.57 0.43 0.44 0.39 0.34 -
P/RPS 1.90 2.12 2.06 1.42 1.83 1.64 1.76 5.23%
P/EPS 67.19 104.00 17.54 11.16 16.54 22.94 31.78 64.65%
EY 1.49 0.96 5.70 8.96 6.05 4.36 3.15 -39.26%
DY 0.00 1.92 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.57 0.69 0.75 0.60 0.64 0.58 0.52 6.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 17/08/10 24/05/10 25/02/10 09/11/09 10/08/09 20/05/09 -
Price 0.41 0.50 0.53 0.46 0.44 0.38 0.42 -
P/RPS 1.81 2.04 1.92 1.52 1.83 1.60 2.18 -11.65%
P/EPS 64.06 100.00 16.31 11.94 16.54 22.35 39.25 38.58%
EY 1.56 1.00 6.13 8.38 6.05 4.47 2.55 -27.91%
DY 0.00 2.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.54 0.66 0.70 0.64 0.64 0.56 0.65 -11.61%

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