[DUFU] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -65.06%
YoY- 219.43%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 211,044 185,564 164,108 139,832 107,772 111,876 114,048 10.79%
PBT 30,524 32,864 21,324 848 -2,064 2,632 4,624 36.94%
Tax -7,472 -7,604 -3,056 1,340 232 -420 -420 61.53%
NP 23,052 25,260 18,268 2,188 -1,832 2,212 4,204 32.77%
-
NP to SH 23,052 25,260 18,268 2,188 -1,832 2,212 4,204 32.77%
-
Tax Rate 24.48% 23.14% 14.33% -158.02% - 15.96% 9.08% -
Total Cost 187,992 160,304 145,840 137,644 109,604 109,664 109,844 9.36%
-
Net Worth 135,398 130,118 109,608 100,577 82,913 84,993 87,065 7.63%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 135,398 130,118 109,608 100,577 82,913 84,993 87,065 7.63%
NOSH 175,470 175,470 175,653 176,451 157,931 120,217 119,431 6.61%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.92% 13.61% 11.13% 1.56% -1.70% 1.98% 3.69% -
ROE 17.03% 19.41% 16.67% 2.18% -2.21% 2.60% 4.83% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 127.81 111.24 93.43 79.25 68.24 93.06 95.49 4.97%
EPS 14.00 15.20 10.40 1.24 -1.16 1.84 3.52 25.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.624 0.57 0.525 0.707 0.729 1.97%
Adjusted Per Share Value based on latest NOSH - 176,451
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 38.63 33.96 30.04 25.59 19.72 20.48 20.87 10.80%
EPS 4.22 4.62 3.34 0.40 -0.34 0.40 0.77 32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2381 0.2006 0.1841 0.1517 0.1556 0.1593 7.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.07 1.10 0.49 0.375 0.185 0.25 0.31 -
P/RPS 0.84 0.99 0.52 0.47 0.27 0.27 0.32 17.44%
P/EPS 7.66 7.26 4.71 30.24 -15.95 13.59 8.81 -2.30%
EY 13.05 13.77 21.22 3.31 -6.27 7.36 11.35 2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 0.79 0.66 0.35 0.35 0.43 20.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 24/05/17 19/05/16 28/05/15 16/05/14 29/05/13 29/05/12 -
Price 1.13 1.56 0.55 0.37 0.215 0.23 0.29 -
P/RPS 0.88 1.40 0.59 0.47 0.32 0.25 0.30 19.63%
P/EPS 8.09 10.30 5.29 29.84 -18.53 12.50 8.24 -0.30%
EY 12.35 9.71 18.91 3.35 -5.40 8.00 12.14 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.00 0.88 0.65 0.41 0.33 0.40 22.91%

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