[DUFU] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -31.01%
YoY- -38.65%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 135,961 128,630 126,529 128,405 126,353 128,061 126,765 4.77%
PBT 2,174 2,528 3,825 7,577 12,459 14,940 15,803 -73.31%
Tax 628 327 -519 -752 -2,566 -2,626 -2,059 -
NP 2,802 2,855 3,306 6,825 9,893 12,314 13,744 -65.32%
-
NP to SH 2,802 2,855 3,306 6,825 9,893 12,314 13,744 -65.32%
-
Tax Rate -28.89% -12.94% 13.57% 9.92% 20.60% 17.58% 13.03% -
Total Cost 133,159 125,775 123,223 121,580 116,460 115,747 113,021 11.54%
-
Net Worth 92,581 88,372 87,643 89,233 90,482 91,839 90,553 1.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 1,210 1,210 1,210 1,210 1,197 -
Div Payout % - - 36.60% 17.73% 12.23% 9.83% 8.71% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 92,581 88,372 87,643 89,233 90,482 91,839 90,553 1.48%
NOSH 118,999 118,461 118,437 119,615 119,843 121,000 119,938 -0.52%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.06% 2.22% 2.61% 5.32% 7.83% 9.62% 10.84% -
ROE 3.03% 3.23% 3.77% 7.65% 10.93% 13.41% 15.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 114.25 108.58 106.83 107.35 105.43 105.84 105.69 5.32%
EPS 2.35 2.41 2.79 5.71 8.25 10.18 11.46 -65.19%
DPS 0.00 0.00 1.02 1.00 1.00 1.00 1.00 -
NAPS 0.778 0.746 0.74 0.746 0.755 0.759 0.755 2.01%
Adjusted Per Share Value based on latest NOSH - 119,615
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.88 23.54 23.16 23.50 23.13 23.44 23.20 4.76%
EPS 0.51 0.52 0.61 1.25 1.81 2.25 2.52 -65.49%
DPS 0.00 0.00 0.22 0.22 0.22 0.22 0.22 -
NAPS 0.1694 0.1617 0.1604 0.1633 0.1656 0.1681 0.1657 1.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.33 0.35 0.41 0.41 0.43 0.52 0.57 -
P/RPS 0.29 0.32 0.38 0.38 0.41 0.49 0.54 -33.90%
P/EPS 14.01 14.52 14.69 7.19 5.21 5.11 4.97 99.42%
EY 7.14 6.89 6.81 13.92 19.20 19.57 20.10 -49.81%
DY 0.00 0.00 2.49 2.44 2.33 1.92 1.75 -
P/NAPS 0.42 0.47 0.55 0.55 0.57 0.69 0.75 -32.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 23/08/11 31/05/11 28/02/11 23/11/10 17/08/10 24/05/10 -
Price 0.35 0.34 0.37 0.38 0.41 0.50 0.53 -
P/RPS 0.31 0.31 0.35 0.35 0.39 0.47 0.50 -27.26%
P/EPS 14.86 14.11 13.26 6.66 4.97 4.91 4.63 117.42%
EY 6.73 7.09 7.54 15.02 20.13 20.35 21.62 -54.03%
DY 0.00 0.00 2.76 2.63 2.44 2.00 1.89 -
P/NAPS 0.45 0.46 0.50 0.51 0.54 0.66 0.70 -25.49%

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