[DUFU] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 200.82%
YoY- -47.38%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 164,108 139,832 107,772 111,876 114,048 125,220 132,724 3.59%
PBT 21,324 848 -2,064 2,632 4,624 2,344 17,352 3.49%
Tax -3,056 1,340 232 -420 -420 -828 -1,760 9.62%
NP 18,268 2,188 -1,832 2,212 4,204 1,516 15,592 2.67%
-
NP to SH 18,268 2,188 -1,832 2,212 4,204 1,516 15,592 2.67%
-
Tax Rate 14.33% -158.02% - 15.96% 9.08% 35.32% 10.14% -
Total Cost 145,840 137,644 109,604 109,664 109,844 123,704 117,132 3.71%
-
Net Worth 109,608 100,577 82,913 84,993 87,065 87,643 90,553 3.23%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 109,608 100,577 82,913 84,993 87,065 87,643 90,553 3.23%
NOSH 175,653 176,451 157,931 120,217 119,431 118,437 119,938 6.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.13% 1.56% -1.70% 1.98% 3.69% 1.21% 11.75% -
ROE 16.67% 2.18% -2.21% 2.60% 4.83% 1.73% 17.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 93.43 79.25 68.24 93.06 95.49 105.73 110.66 -2.77%
EPS 10.40 1.24 -1.16 1.84 3.52 1.28 13.00 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.624 0.57 0.525 0.707 0.729 0.74 0.755 -3.12%
Adjusted Per Share Value based on latest NOSH - 120,217
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.04 25.59 19.72 20.48 20.87 22.92 24.29 3.60%
EPS 3.34 0.40 -0.34 0.40 0.77 0.28 2.85 2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.1841 0.1517 0.1556 0.1593 0.1604 0.1657 3.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.49 0.375 0.185 0.25 0.31 0.41 0.57 -
P/RPS 0.52 0.47 0.27 0.27 0.32 0.39 0.52 0.00%
P/EPS 4.71 30.24 -15.95 13.59 8.81 32.03 4.38 1.21%
EY 21.22 3.31 -6.27 7.36 11.35 3.12 22.81 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.35 0.35 0.43 0.55 0.75 0.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 16/05/14 29/05/13 29/05/12 31/05/11 24/05/10 -
Price 0.55 0.37 0.215 0.23 0.29 0.37 0.53 -
P/RPS 0.59 0.47 0.32 0.25 0.30 0.35 0.48 3.49%
P/EPS 5.29 29.84 -18.53 12.50 8.24 28.91 4.08 4.41%
EY 18.91 3.35 -5.40 8.00 12.14 3.46 24.53 -4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.65 0.41 0.33 0.40 0.50 0.70 3.88%

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