[DUTALND] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -16.16%
YoY- -54.97%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 232,591 226,381 238,420 221,604 252,558 246,624 263,204 -7.91%
PBT -106,400 -112,997 -114,486 -112,916 -93,420 -72,330 -66,040 37.47%
Tax 17,448 24,156 25,532 23,948 16,826 11,025 7,420 76.92%
NP -88,952 -88,841 -88,954 -88,968 -76,594 -61,305 -58,620 32.08%
-
NP to SH -88,952 -88,841 -88,954 -88,968 -76,594 -61,305 -58,620 32.08%
-
Tax Rate - - - - - - - -
Total Cost 321,543 315,222 327,374 310,572 329,152 307,929 321,824 -0.05%
-
Net Worth -388,809 -376,934 -357,229 -334,022 -314,175 -267,000 -251,453 33.75%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -388,809 -376,934 -357,229 -334,022 -314,175 -267,000 -251,453 33.75%
NOSH 392,737 392,639 392,559 392,968 392,719 392,647 392,895 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -38.24% -39.24% -37.31% -40.15% -30.33% -24.86% -22.27% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.22 57.66 60.73 56.39 64.31 62.81 66.99 -7.89%
EPS -22.65 -22.63 -22.66 -22.64 -19.51 -15.61 -14.92 32.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.99 -0.96 -0.91 -0.85 -0.80 -0.68 -0.64 33.78%
Adjusted Per Share Value based on latest NOSH - 392,968
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.56 27.79 29.27 27.21 31.01 30.28 32.32 -7.92%
EPS -10.92 -10.91 -10.92 -10.92 -9.40 -7.53 -7.20 32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4774 -0.4628 -0.4386 -0.4101 -0.3857 -0.3278 -0.3087 33.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.30 1.30 0.90 0.70 0.70 0.80 1.00 -
P/RPS 2.20 2.25 1.48 1.24 1.09 1.27 1.49 29.69%
P/EPS -5.74 -5.75 -3.97 -3.09 -3.59 -5.12 -6.70 -9.80%
EY -17.42 -17.41 -25.18 -32.34 -27.86 -19.52 -14.92 10.89%
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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 26/05/04 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.40 1.30 1.20 0.85 0.85 0.75 0.85 -
P/RPS 2.36 2.25 1.98 1.51 1.32 1.19 1.27 51.20%
P/EPS -6.18 -5.75 -5.30 -3.75 -4.36 -4.80 -5.70 5.54%
EY -16.18 -17.41 -18.88 -26.64 -22.95 -20.82 -17.55 -5.27%
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