[DUFU] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -231.34%
YoY- -318.91%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 47,979 34,792 25,033 28,856 34,445 27,114 28,822 8.86%
PBT 6,289 7,374 -1,980 -1,773 829 1,183 3,664 9.41%
Tax -1,673 -122 -114 210 -115 -416 -476 23.29%
NP 4,616 7,252 -2,094 -1,563 714 767 3,188 6.36%
-
NP to SH 4,616 7,252 -2,094 -1,563 714 767 3,188 6.36%
-
Tax Rate 26.60% 1.65% - - 13.87% 35.16% 12.99% -
Total Cost 43,363 27,540 27,127 30,419 33,731 26,347 25,634 9.15%
-
Net Worth 109,169 99,736 72,546 87,167 92,581 90,482 81,857 4.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 109,169 99,736 72,546 87,167 92,581 90,482 81,857 4.91%
NOSH 175,513 175,593 135,096 120,230 118,999 119,843 119,849 6.56%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.62% 20.84% -8.36% -5.42% 2.07% 2.83% 11.06% -
ROE 4.23% 7.27% -2.89% -1.79% 0.77% 0.85% 3.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.34 19.81 18.53 24.00 28.95 22.62 24.05 2.15%
EPS 2.63 4.13 -1.55 -1.30 0.60 0.64 2.66 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.568 0.537 0.725 0.778 0.755 0.683 -1.54%
Adjusted Per Share Value based on latest NOSH - 120,230
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.78 6.37 4.58 5.28 6.30 4.96 5.28 8.84%
EPS 0.84 1.33 -0.38 -0.29 0.13 0.14 0.58 6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1825 0.1328 0.1595 0.1694 0.1656 0.1498 4.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.305 0.25 0.195 0.25 0.33 0.43 0.44 -
P/RPS 1.12 1.26 1.05 1.04 1.14 1.90 1.83 -7.85%
P/EPS 11.60 6.05 -12.58 -19.23 55.00 67.19 16.54 -5.73%
EY 8.62 16.52 -7.95 -5.20 1.82 1.49 6.05 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.36 0.34 0.42 0.57 0.64 -4.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 18/11/14 22/11/13 27/11/12 18/11/11 23/11/10 09/11/09 -
Price 0.40 0.24 0.205 0.26 0.35 0.41 0.44 -
P/RPS 1.46 1.21 1.11 1.08 1.21 1.81 1.83 -3.69%
P/EPS 15.21 5.81 -13.23 -20.00 58.33 64.06 16.54 -1.38%
EY 6.58 17.21 -7.56 -5.00 1.71 1.56 6.05 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.38 0.36 0.45 0.54 0.64 0.00%

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