[DUFU] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 143.45%
YoY- -60.12%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 40,970 38,065 39,752 31,172 25,411 34,114 31,806 4.30%
PBT 9,223 2,773 2,828 218 639 1,352 226 85.44%
Tax -2,347 -1,136 -220 -19 -140 -162 -72 78.63%
NP 6,876 1,637 2,608 199 499 1,190 154 88.24%
-
NP to SH 6,876 1,637 2,608 199 499 1,190 154 88.24%
-
Tax Rate 25.45% 40.97% 7.78% 8.72% 21.91% 11.98% 31.86% -
Total Cost 34,094 36,428 37,144 30,973 24,912 32,924 31,652 1.24%
-
Net Worth 130,118 116,295 103,094 94,796 85,899 88,228 88,372 6.65%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,838 1,875 - - - - - -
Div Payout % 84.91% 114.58% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,118 116,295 103,094 94,796 85,899 88,228 88,372 6.65%
NOSH 175,470 170,520 175,033 180,909 118,809 120,202 118,461 6.76%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.78% 4.30% 6.56% 0.64% 1.96% 3.49% 0.48% -
ROE 5.28% 1.41% 2.53% 0.21% 0.58% 1.35% 0.17% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.56 22.32 22.71 17.23 21.39 28.38 26.85 -1.47%
EPS 4.10 0.96 1.49 0.11 0.42 0.99 0.13 77.65%
DPS 3.50 1.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.682 0.589 0.524 0.723 0.734 0.746 0.74%
Adjusted Per Share Value based on latest NOSH - 180,909
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.50 6.97 7.28 5.71 4.65 6.24 5.82 4.31%
EPS 1.26 0.30 0.48 0.04 0.09 0.22 0.03 86.33%
DPS 1.07 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2381 0.2128 0.1887 0.1735 0.1572 0.1615 0.1617 6.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.41 0.63 0.285 0.235 0.205 0.29 0.35 -
P/RPS 5.74 2.82 1.25 1.36 0.96 1.02 1.30 28.05%
P/EPS 34.21 65.63 19.13 213.64 48.81 29.29 269.23 -29.07%
EY 2.92 1.52 5.23 0.47 2.05 3.41 0.37 41.05%
DY 2.48 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.92 0.48 0.45 0.28 0.40 0.47 25.17%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 28/08/12 23/08/11 -
Price 1.48 0.60 0.275 0.265 0.185 0.27 0.34 -
P/RPS 6.03 2.69 1.21 1.54 0.86 0.95 1.27 29.61%
P/EPS 35.91 62.50 18.46 240.91 44.05 27.27 261.54 -28.15%
EY 2.79 1.60 5.42 0.42 2.27 3.67 0.38 39.37%
DY 2.36 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.88 0.47 0.51 0.26 0.37 0.46 26.64%

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