[DUFU] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 150.92%
YoY- 213.07%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 165,805 152,618 144,038 136,023 118,689 108,930 103,169 37.16%
PBT 9,469 10,554 7,944 7,216 2,350 -7,004 -6,583 -
Tax -2,428 -877 -676 -953 146 154 33 -
NP 7,041 9,677 7,268 6,263 2,496 -6,850 -6,550 -
-
NP to SH 7,041 9,677 7,268 6,263 2,496 -6,850 -6,550 -
-
Tax Rate 25.64% 8.31% 8.51% 13.21% -6.21% - - -
Total Cost 158,764 142,941 136,770 129,760 116,193 115,780 109,719 27.90%
-
Net Worth 109,169 103,094 100,577 99,778 99,736 94,796 82,913 20.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 109,169 103,094 100,577 99,778 99,736 94,796 82,913 20.10%
NOSH 175,513 175,033 176,451 175,666 175,593 180,909 157,931 7.28%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.25% 6.34% 5.05% 4.60% 2.10% -6.29% -6.35% -
ROE 6.45% 9.39% 7.23% 6.28% 2.50% -7.23% -7.90% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 94.47 87.19 81.63 77.43 67.59 60.21 65.33 27.84%
EPS 4.01 5.53 4.12 3.57 1.42 -3.79 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.589 0.57 0.568 0.568 0.524 0.525 11.95%
Adjusted Per Share Value based on latest NOSH - 175,666
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.35 27.93 26.36 24.90 21.72 19.94 18.88 37.18%
EPS 1.29 1.77 1.33 1.15 0.46 -1.25 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1887 0.1841 0.1826 0.1825 0.1735 0.1517 20.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.305 0.285 0.375 0.265 0.25 0.235 0.185 -
P/RPS 0.32 0.33 0.46 0.34 0.37 0.39 0.28 9.30%
P/EPS 7.60 5.15 9.10 7.43 17.59 -6.21 -4.46 -
EY 13.15 19.40 10.98 13.45 5.69 -16.11 -22.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.66 0.47 0.44 0.45 0.35 25.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 28/05/15 27/02/15 18/11/14 27/08/14 16/05/14 -
Price 0.40 0.275 0.37 0.335 0.24 0.265 0.215 -
P/RPS 0.42 0.32 0.45 0.43 0.36 0.44 0.33 17.42%
P/EPS 9.97 4.97 8.98 9.40 16.88 -7.00 -5.18 -
EY 10.03 20.10 11.13 10.64 5.92 -14.29 -19.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.65 0.59 0.42 0.51 0.41 34.52%

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