[DUFU] YoY TTM 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- -25.67%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 182,653 152,618 108,930 104,838 118,811 128,630 128,061 6.09%
PBT 21,045 10,554 -7,004 -2,976 -4,175 2,528 14,940 5.87%
Tax -7,054 -877 154 -407 1,075 327 -2,626 17.88%
NP 13,991 9,677 -6,850 -3,383 -3,100 2,855 12,314 2.14%
-
NP to SH 13,991 9,677 -6,850 -3,383 -3,100 2,855 12,314 2.14%
-
Tax Rate 33.52% 8.31% - - - -12.94% 17.58% -
Total Cost 168,662 142,941 115,780 108,221 121,911 125,775 115,747 6.46%
-
Net Worth 0 103,094 94,796 85,899 88,228 88,372 91,839 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,399 - - - - - 1,210 28.27%
Div Payout % 38.59% - - - - - 9.83% -
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 0 103,094 94,796 85,899 88,228 88,372 91,839 -
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 7.66% 6.34% -6.29% -3.23% -2.61% 2.22% 9.62% -
ROE 0.00% 9.39% -7.23% -3.94% -3.51% 3.23% 13.41% -
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 107.11 87.19 60.21 88.24 98.84 108.58 105.84 0.19%
EPS 8.20 5.53 -3.79 -2.85 -2.58 2.41 10.18 -3.53%
DPS 3.17 0.00 0.00 0.00 0.00 0.00 1.00 21.18%
NAPS 0.00 0.589 0.524 0.723 0.734 0.746 0.759 -
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 33.43 27.93 19.94 19.19 21.74 23.54 23.44 6.08%
EPS 2.56 1.77 -1.25 -0.62 -0.57 0.52 2.25 2.17%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.22 28.46%
NAPS 0.00 0.1887 0.1735 0.1572 0.1615 0.1617 0.1681 -
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 0.59 0.33 0.39 0.23 0.29 0.32 0.49 3.14%
P/EPS 7.68 5.15 -6.21 -7.20 -11.24 14.52 5.11 7.01%
EY 13.02 19.40 -16.11 -13.89 -8.89 6.89 19.57 -6.56%
DY 5.03 0.00 0.00 0.00 0.00 0.00 1.92 17.39%
P/NAPS 0.00 0.48 0.45 0.28 0.40 0.47 0.69 -
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 0.56 0.32 0.44 0.21 0.27 0.31 0.47 2.96%
P/EPS 7.31 4.97 -7.00 -6.50 -10.47 14.11 4.91 6.85%
EY 13.67 20.10 -14.29 -15.39 -9.55 7.09 20.35 -6.41%
DY 5.28 0.00 0.00 0.00 0.00 0.00 2.00 17.54%
P/NAPS 0.00 0.47 0.51 0.26 0.37 0.46 0.66 -

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