[DUFU] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.76%
YoY- -58.07%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 38,065 39,752 31,172 25,411 34,114 31,806 29,705 4.21%
PBT 2,773 2,828 218 639 1,352 226 1,523 10.49%
Tax -1,136 -220 -19 -140 -162 -72 -918 3.61%
NP 1,637 2,608 199 499 1,190 154 605 18.02%
-
NP to SH 1,637 2,608 199 499 1,190 154 605 18.02%
-
Tax Rate 40.97% 7.78% 8.72% 21.91% 11.98% 31.86% 60.28% -
Total Cost 36,428 37,144 30,973 24,912 32,924 31,652 29,100 3.81%
-
Net Worth 116,295 103,094 94,796 85,899 88,228 88,372 91,839 4.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,875 - - - - - 1,210 7.56%
Div Payout % 114.58% - - - - - 200.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 116,295 103,094 94,796 85,899 88,228 88,372 91,839 4.00%
NOSH 170,520 175,033 180,909 118,809 120,202 118,461 121,000 5.87%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.30% 6.56% 0.64% 1.96% 3.49% 0.48% 2.04% -
ROE 1.41% 2.53% 0.21% 0.58% 1.35% 0.17% 0.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.32 22.71 17.23 21.39 28.38 26.85 24.55 -1.57%
EPS 0.96 1.49 0.11 0.42 0.99 0.13 0.50 11.47%
DPS 1.10 0.00 0.00 0.00 0.00 0.00 1.00 1.59%
NAPS 0.682 0.589 0.524 0.723 0.734 0.746 0.759 -1.76%
Adjusted Per Share Value based on latest NOSH - 118,809
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.97 7.28 5.71 4.65 6.24 5.82 5.44 4.21%
EPS 0.30 0.48 0.04 0.09 0.22 0.03 0.11 18.18%
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.22 7.51%
NAPS 0.2128 0.1887 0.1735 0.1572 0.1615 0.1617 0.1681 4.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.63 0.285 0.235 0.205 0.29 0.35 0.52 -
P/RPS 2.82 1.25 1.36 0.96 1.02 1.30 2.12 4.86%
P/EPS 65.63 19.13 213.64 48.81 29.29 269.23 104.00 -7.37%
EY 1.52 5.23 0.47 2.05 3.41 0.37 0.96 7.95%
DY 1.75 0.00 0.00 0.00 0.00 0.00 1.92 -1.53%
P/NAPS 0.92 0.48 0.45 0.28 0.40 0.47 0.69 4.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 27/08/13 28/08/12 23/08/11 17/08/10 -
Price 0.60 0.275 0.265 0.185 0.27 0.34 0.50 -
P/RPS 2.69 1.21 1.54 0.86 0.95 1.27 2.04 4.71%
P/EPS 62.50 18.46 240.91 44.05 27.27 261.54 100.00 -7.52%
EY 1.60 5.42 0.42 2.27 3.67 0.38 1.00 8.14%
DY 1.83 0.00 0.00 0.00 0.00 0.00 2.00 -1.46%
P/NAPS 0.88 0.47 0.51 0.26 0.37 0.46 0.66 4.90%

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