[DUFU] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 136.44%
YoY- 163.77%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 152,618 144,038 136,023 118,689 108,930 103,169 104,195 29.06%
PBT 10,554 7,944 7,216 2,350 -7,004 -6,583 -5,409 -
Tax -877 -676 -953 146 154 33 -130 258.28%
NP 9,677 7,268 6,263 2,496 -6,850 -6,550 -5,539 -
-
NP to SH 9,677 7,268 6,263 2,496 -6,850 -6,550 -5,539 -
-
Tax Rate 8.31% 8.51% 13.21% -6.21% - - - -
Total Cost 142,941 136,770 129,760 116,193 115,780 109,719 109,734 19.33%
-
Net Worth 103,094 100,577 99,778 99,736 94,796 82,913 76,463 22.11%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 103,094 100,577 99,778 99,736 94,796 82,913 76,463 22.11%
NOSH 175,033 176,451 175,666 175,593 180,909 157,931 146,482 12.64%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.34% 5.05% 4.60% 2.10% -6.29% -6.35% -5.32% -
ROE 9.39% 7.23% 6.28% 2.50% -7.23% -7.90% -7.24% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.19 81.63 77.43 67.59 60.21 65.33 71.13 14.57%
EPS 5.53 4.12 3.57 1.42 -3.79 -4.15 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.589 0.57 0.568 0.568 0.524 0.525 0.522 8.40%
Adjusted Per Share Value based on latest NOSH - 175,593
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.93 26.36 24.90 21.72 19.94 18.88 19.07 29.05%
EPS 1.77 1.33 1.15 0.46 -1.25 -1.20 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.1841 0.1826 0.1825 0.1735 0.1517 0.1399 22.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.285 0.375 0.265 0.25 0.235 0.185 0.20 -
P/RPS 0.33 0.46 0.34 0.37 0.39 0.28 0.28 11.60%
P/EPS 5.15 9.10 7.43 17.59 -6.21 -4.46 -5.29 -
EY 19.40 10.98 13.45 5.69 -16.11 -22.42 -18.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.66 0.47 0.44 0.45 0.35 0.38 16.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 18/11/14 27/08/14 16/05/14 28/02/14 -
Price 0.275 0.37 0.335 0.24 0.265 0.215 0.19 -
P/RPS 0.32 0.45 0.43 0.36 0.44 0.33 0.27 12.02%
P/EPS 4.97 8.98 9.40 16.88 -7.00 -5.18 -5.02 -
EY 20.10 11.13 10.64 5.92 -14.29 -19.29 -19.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 0.59 0.42 0.51 0.41 0.36 19.51%

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