[DUFU] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 113.23%
YoY- 321.24%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 74,710 58,115 53,380 62,626 63,111 62,976 51,467 6.40%
PBT 3,040 -298 1,297 2,508 811 5,861 4,071 -4.74%
Tax 115 39 -245 -267 -279 -1,358 -757 -
NP 3,155 -259 1,052 2,241 532 4,503 3,314 -0.81%
-
NP to SH 3,155 -259 1,052 2,241 532 4,503 3,314 -0.81%
-
Tax Rate -3.78% - 18.89% 10.65% 34.40% 23.17% 18.59% -
Total Cost 71,555 58,374 52,328 60,385 62,579 58,473 48,153 6.82%
-
Net Worth 103,238 90,477 86,431 87,962 90,198 91,140 81,048 4.11%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 1,200 1,200 -
Div Payout % - - - - - 26.67% 36.23% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 103,238 90,477 86,431 87,962 90,198 91,140 81,048 4.11%
NOSH 175,277 172,666 119,545 119,839 120,909 120,080 120,072 6.50%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.22% -0.45% 1.97% 3.58% 0.84% 7.15% 6.44% -
ROE 3.06% -0.29% 1.22% 2.55% 0.59% 4.94% 4.09% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.62 33.66 44.65 52.26 52.20 52.45 42.86 -0.09%
EPS 1.80 -0.15 0.88 1.87 0.44 3.75 2.76 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.589 0.524 0.723 0.734 0.746 0.759 0.675 -2.24%
Adjusted Per Share Value based on latest NOSH - 120,202
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.67 10.64 9.77 11.46 11.55 11.53 9.42 6.39%
EPS 0.58 -0.05 0.19 0.41 0.10 0.82 0.61 -0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.22 -
NAPS 0.1889 0.1656 0.1582 0.161 0.1651 0.1668 0.1483 4.11%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.285 0.235 0.205 0.29 0.35 0.52 0.39 -
P/RPS 0.67 0.70 0.46 0.55 0.67 0.99 0.91 -4.97%
P/EPS 15.83 -156.67 23.30 15.51 79.55 13.87 14.13 1.91%
EY 6.32 -0.64 4.29 6.45 1.26 7.21 7.08 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 1.92 2.56 -
P/NAPS 0.48 0.45 0.28 0.40 0.47 0.69 0.58 -3.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 27/08/13 28/08/12 23/08/11 17/08/10 10/08/09 -
Price 0.275 0.265 0.185 0.27 0.34 0.50 0.38 -
P/RPS 0.65 0.79 0.41 0.52 0.65 0.95 0.89 -5.10%
P/EPS 15.28 -176.67 21.02 14.44 77.27 13.33 13.77 1.74%
EY 6.55 -0.57 4.76 6.93 1.29 7.50 7.26 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 2.00 2.63 -
P/NAPS 0.47 0.51 0.26 0.37 0.46 0.66 0.56 -2.87%

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