[DUFU] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.25%
YoY- -143.31%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 136,023 118,689 108,930 103,169 104,195 101,015 104,838 18.90%
PBT 7,216 2,350 -7,004 -6,583 -5,409 -3,183 -2,976 -
Tax -953 146 154 33 -130 -731 -407 76.05%
NP 6,263 2,496 -6,850 -6,550 -5,539 -3,914 -3,383 -
-
NP to SH 6,263 2,496 -6,850 -6,550 -5,539 -3,914 -3,383 -
-
Tax Rate 13.21% -6.21% - - - - - -
Total Cost 129,760 116,193 115,780 109,719 109,734 104,929 108,221 12.82%
-
Net Worth 99,778 99,736 94,796 82,913 76,463 72,546 85,899 10.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,778 99,736 94,796 82,913 76,463 72,546 85,899 10.47%
NOSH 175,666 175,593 180,909 157,931 146,482 135,096 118,809 29.69%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.60% 2.10% -6.29% -6.35% -5.32% -3.87% -3.23% -
ROE 6.28% 2.50% -7.23% -7.90% -7.24% -5.40% -3.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.43 67.59 60.21 65.33 71.13 74.77 88.24 -8.32%
EPS 3.57 1.42 -3.79 -4.15 -3.78 -2.90 -2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.568 0.568 0.524 0.525 0.522 0.537 0.723 -14.82%
Adjusted Per Share Value based on latest NOSH - 157,931
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.90 21.72 19.94 18.88 19.07 18.49 19.19 18.90%
EPS 1.15 0.46 -1.25 -1.20 -1.01 -0.72 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1825 0.1735 0.1517 0.1399 0.1328 0.1572 10.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.265 0.25 0.235 0.185 0.20 0.195 0.205 -
P/RPS 0.34 0.37 0.39 0.28 0.28 0.26 0.23 29.67%
P/EPS 7.43 17.59 -6.21 -4.46 -5.29 -6.73 -7.20 -
EY 13.45 5.69 -16.11 -22.42 -18.91 -14.86 -13.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.45 0.35 0.38 0.36 0.28 41.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 27/08/14 16/05/14 28/02/14 22/11/13 27/08/13 -
Price 0.335 0.24 0.265 0.215 0.19 0.205 0.185 -
P/RPS 0.43 0.36 0.44 0.33 0.27 0.27 0.21 61.03%
P/EPS 9.40 16.88 -7.00 -5.18 -5.02 -7.08 -6.50 -
EY 10.64 5.92 -14.29 -19.29 -19.90 -14.13 -15.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.51 0.41 0.36 0.38 0.26 72.42%

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