[DUTALND] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -0.12%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 129,708 139,716 144,428 232,591 226,381 238,420 221,604 -30.00%
PBT -80,904 -76,044 -67,236 -106,400 -112,997 -114,486 -112,916 -19.91%
Tax 5,812 6,720 7,380 17,448 24,156 25,532 23,948 -61.05%
NP -75,092 -69,324 -59,856 -88,952 -88,841 -88,954 -88,968 -10.67%
-
NP to SH -75,092 -69,324 -59,856 -88,952 -88,841 -88,954 -88,968 -10.67%
-
Tax Rate - - - - - - - -
Total Cost 204,800 209,040 204,284 321,543 315,222 327,374 310,572 -24.21%
-
Net Worth -443,796 -423,952 -404,538 -388,809 -376,934 -357,229 -334,022 20.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -443,796 -423,952 -404,538 -388,809 -376,934 -357,229 -334,022 20.83%
NOSH 392,740 392,548 392,755 392,737 392,639 392,559 392,968 -0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -57.89% -49.62% -41.44% -38.24% -39.24% -37.31% -40.15% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 33.03 35.59 36.77 59.22 57.66 60.73 56.39 -29.97%
EPS -19.12 -17.66 -15.24 -22.65 -22.63 -22.66 -22.64 -10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.13 -1.08 -1.03 -0.99 -0.96 -0.91 -0.85 20.88%
Adjusted Per Share Value based on latest NOSH - 392,377
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.33 16.51 17.07 27.49 26.76 28.18 26.19 -30.00%
EPS -8.87 -8.19 -7.07 -10.51 -10.50 -10.51 -10.51 -10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5245 -0.5011 -0.4781 -0.4595 -0.4455 -0.4222 -0.3948 20.82%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.20 1.35 1.30 1.30 0.90 0.70 -
P/RPS 3.03 3.37 3.67 2.20 2.25 1.48 1.24 81.31%
P/EPS -5.23 -6.80 -8.86 -5.74 -5.75 -3.97 -3.09 41.97%
EY -19.12 -14.72 -11.29 -17.42 -17.41 -25.18 -32.34 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 28/02/05 30/11/04 30/08/04 26/05/04 19/02/04 21/11/03 -
Price 1.00 1.10 1.35 1.40 1.30 1.20 0.85 -
P/RPS 3.03 3.09 3.67 2.36 2.25 1.98 1.51 59.02%
P/EPS -5.23 -6.23 -8.86 -6.18 -5.75 -5.30 -3.75 24.80%
EY -19.12 -16.05 -11.29 -16.18 -17.41 -18.88 -26.64 -19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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