[DUFU] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -114.76%
YoY- -56.58%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,792 31,172 26,943 25,782 25,033 25,411 27,969 15.64%
PBT 7,374 218 -516 -4,726 -1,980 639 658 400.04%
Tax -122 -19 58 229 -114 -140 -105 10.51%
NP 7,252 199 -458 -4,497 -2,094 499 553 455.23%
-
NP to SH 7,252 199 -458 -4,497 -2,094 499 553 455.23%
-
Tax Rate 1.65% 8.72% - - - 21.91% 15.96% -
Total Cost 27,540 30,973 27,401 30,279 27,127 24,912 27,416 0.30%
-
Net Worth 99,736 94,796 82,913 76,463 72,546 85,899 84,993 11.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 99,736 94,796 82,913 76,463 72,546 85,899 84,993 11.24%
NOSH 175,593 180,909 157,931 146,482 135,096 118,809 120,217 28.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.84% 0.64% -1.70% -17.44% -8.36% 1.96% 1.98% -
ROE 7.27% 0.21% -0.55% -5.88% -2.89% 0.58% 0.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.81 17.23 17.06 17.60 18.53 21.39 23.27 -10.16%
EPS 4.13 0.11 -0.29 -3.07 -1.55 0.42 0.46 331.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.568 0.524 0.525 0.522 0.537 0.723 0.707 -13.56%
Adjusted Per Share Value based on latest NOSH - 146,482
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.37 5.71 4.93 4.72 4.58 4.65 5.12 15.66%
EPS 1.33 0.04 -0.08 -0.82 -0.38 0.09 0.10 460.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1735 0.1517 0.1399 0.1328 0.1572 0.1556 11.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.25 0.235 0.185 0.20 0.195 0.205 0.25 -
P/RPS 1.26 1.36 1.08 1.14 1.05 0.96 1.07 11.50%
P/EPS 6.05 213.64 -63.79 -6.51 -12.58 48.81 54.35 -76.82%
EY 16.52 0.47 -1.57 -15.35 -7.95 2.05 1.84 331.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.35 0.38 0.36 0.28 0.35 16.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 27/08/14 16/05/14 28/02/14 22/11/13 27/08/13 29/05/13 -
Price 0.24 0.265 0.215 0.19 0.205 0.185 0.23 -
P/RPS 1.21 1.54 1.26 1.08 1.11 0.86 0.99 14.30%
P/EPS 5.81 240.91 -74.14 -6.19 -13.23 44.05 50.00 -76.15%
EY 17.21 0.42 -1.35 -16.16 -7.56 2.27 2.00 319.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.41 0.36 0.38 0.26 0.33 17.42%

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