[DUFU] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.98%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 104,550 121,976 130,074 120,120 107,052 125,373 112,936 -1.27%
PBT -910 980 2,186 9,392 10,313 10,974 13,402 -
Tax -478 -76 -525 -2,365 -1,644 -565 -1,196 -14.16%
NP -1,389 904 1,661 7,026 8,669 10,409 12,206 -
-
NP to SH -1,389 904 1,661 7,026 8,669 10,409 12,206 -
-
Tax Rate - 7.76% 24.02% 25.18% 15.94% 5.15% 8.92% -
Total Cost 105,939 121,072 128,413 113,093 98,382 114,964 100,729 0.84%
-
Net Worth 72,669 86,236 93,210 90,634 81,934 57,442 61,760 2.74%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 1,600 1,599 1,849 - -
Div Payout % - - - 22.78% 18.45% 17.77% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 72,669 86,236 93,210 90,634 81,934 57,442 61,760 2.74%
NOSH 135,324 118,947 119,807 120,045 119,963 92,499 83,913 8.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.33% 0.74% 1.28% 5.85% 8.10% 8.30% 10.81% -
ROE -1.91% 1.05% 1.78% 7.75% 10.58% 18.12% 19.76% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.26 102.55 108.57 100.06 89.24 135.54 134.59 -8.82%
EPS -1.03 0.76 1.39 5.85 7.23 11.25 14.55 -
DPS 0.00 0.00 0.00 1.33 1.33 2.00 0.00 -
NAPS 0.537 0.725 0.778 0.755 0.683 0.621 0.736 -5.11%
Adjusted Per Share Value based on latest NOSH - 119,843
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.13 22.32 23.81 21.98 19.59 22.95 20.67 -1.28%
EPS -0.25 0.17 0.30 1.29 1.59 1.91 2.23 -
DPS 0.00 0.00 0.00 0.29 0.29 0.34 0.00 -
NAPS 0.133 0.1578 0.1706 0.1659 0.15 0.1051 0.113 2.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.195 0.25 0.33 0.43 0.44 0.40 0.70 -
P/RPS 0.25 0.24 0.30 0.43 0.49 0.30 0.52 -11.48%
P/EPS -18.99 32.89 23.80 7.35 6.09 3.55 4.81 -
EY -5.26 3.04 4.20 13.61 16.42 28.13 20.78 -
DY 0.00 0.00 0.00 3.10 3.03 5.00 0.00 -
P/NAPS 0.36 0.34 0.42 0.57 0.64 0.64 0.95 -14.92%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 27/11/12 18/11/11 23/11/10 09/11/09 21/11/08 09/11/07 -
Price 0.205 0.26 0.35 0.41 0.44 0.39 0.70 -
P/RPS 0.27 0.25 0.32 0.41 0.49 0.29 0.52 -10.33%
P/EPS -19.97 34.21 25.24 7.00 6.09 3.47 4.81 -
EY -5.01 2.92 3.96 14.28 16.42 28.85 20.78 -
DY 0.00 0.00 0.00 3.25 3.03 5.13 0.00 -
P/NAPS 0.38 0.36 0.45 0.54 0.64 0.63 0.95 -14.15%

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