[DUFU] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.28%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 130,074 120,120 107,052 125,373 112,936 87,750 8.18%
PBT 2,186 9,392 10,313 10,974 13,402 6,986 -20.72%
Tax -525 -2,365 -1,644 -565 -1,196 -369 7.30%
NP 1,661 7,026 8,669 10,409 12,206 6,617 -24.14%
-
NP to SH 1,661 7,026 8,669 10,409 12,206 6,617 -24.14%
-
Tax Rate 24.02% 25.18% 15.94% 5.15% 8.92% 5.28% -
Total Cost 128,413 113,093 98,382 114,964 100,729 81,133 9.61%
-
Net Worth 93,210 90,634 81,934 57,442 61,760 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,600 1,599 1,849 - - -
Div Payout % - 22.78% 18.45% 17.77% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 93,210 90,634 81,934 57,442 61,760 0 -
NOSH 119,807 120,045 119,963 92,499 83,913 58,182 15.53%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.28% 5.85% 8.10% 8.30% 10.81% 7.54% -
ROE 1.78% 7.75% 10.58% 18.12% 19.76% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 108.57 100.06 89.24 135.54 134.59 150.82 -6.35%
EPS 1.39 5.85 7.23 11.25 14.55 11.37 -34.30%
DPS 0.00 1.33 1.33 2.00 0.00 0.00 -
NAPS 0.778 0.755 0.683 0.621 0.736 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,410
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.81 21.98 19.59 22.95 20.67 16.06 8.18%
EPS 0.30 1.29 1.59 1.91 2.23 1.21 -24.32%
DPS 0.00 0.29 0.29 0.34 0.00 0.00 -
NAPS 0.1706 0.1659 0.15 0.1051 0.113 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.33 0.43 0.44 0.40 0.70 0.00 -
P/RPS 0.30 0.43 0.49 0.30 0.52 0.00 -
P/EPS 23.80 7.35 6.09 3.55 4.81 0.00 -
EY 4.20 13.61 16.42 28.13 20.78 0.00 -
DY 0.00 3.10 3.03 5.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.64 0.64 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 18/11/11 23/11/10 09/11/09 21/11/08 09/11/07 - -
Price 0.35 0.41 0.44 0.39 0.70 0.00 -
P/RPS 0.32 0.41 0.49 0.29 0.52 0.00 -
P/EPS 25.24 7.00 6.09 3.47 4.81 0.00 -
EY 3.96 14.28 16.42 28.85 20.78 0.00 -
DY 0.00 3.25 3.03 5.13 0.00 0.00 -
P/NAPS 0.45 0.54 0.64 0.63 0.95 0.00 -

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