[DUFU] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 119.25%
YoY- -47.38%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,782 25,033 25,411 27,969 22,602 28,856 34,114 -16.98%
PBT -4,726 -1,980 639 658 -2,500 -1,773 1,352 -
Tax 229 -114 -140 -105 -372 210 -162 -
NP -4,497 -2,094 499 553 -2,872 -1,563 1,190 -
-
NP to SH -4,497 -2,094 499 553 -2,872 -1,563 1,190 -
-
Tax Rate - - 21.91% 15.96% - - 11.98% -
Total Cost 30,279 27,127 24,912 27,416 25,474 30,419 32,924 -5.41%
-
Net Worth 76,463 72,546 85,899 84,993 83,636 87,167 88,228 -9.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,463 72,546 85,899 84,993 83,636 87,167 88,228 -9.07%
NOSH 146,482 135,096 118,809 120,217 120,167 120,230 120,202 14.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -17.44% -8.36% 1.96% 1.98% -12.71% -5.42% 3.49% -
ROE -5.88% -2.89% 0.58% 0.65% -3.43% -1.79% 1.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.60 18.53 21.39 23.27 18.81 24.00 28.38 -27.21%
EPS -3.07 -1.55 0.42 0.46 -2.39 -1.30 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.522 0.537 0.723 0.707 0.696 0.725 0.734 -20.27%
Adjusted Per Share Value based on latest NOSH - 120,217
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.72 4.58 4.65 5.12 4.14 5.28 6.24 -16.93%
EPS -0.82 -0.38 0.09 0.10 -0.53 -0.29 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1399 0.1328 0.1572 0.1556 0.1531 0.1595 0.1615 -9.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.195 0.205 0.25 0.26 0.25 0.29 -
P/RPS 1.14 1.05 0.96 1.07 1.38 1.04 1.02 7.67%
P/EPS -6.51 -12.58 48.81 54.35 -10.88 -19.23 29.29 -
EY -15.35 -7.95 2.05 1.84 -9.19 -5.20 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.28 0.35 0.37 0.34 0.40 -3.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 27/08/13 29/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.19 0.205 0.185 0.23 0.255 0.26 0.27 -
P/RPS 1.08 1.11 0.86 0.99 1.36 1.08 0.95 8.90%
P/EPS -6.19 -13.23 44.05 50.00 -10.67 -20.00 27.27 -
EY -16.16 -7.56 2.27 2.00 -9.37 -5.00 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.26 0.33 0.37 0.36 0.37 -1.80%

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