[DUTALND] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -136.5%
YoY- -115.81%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 46,652 44,961 42,690 38,604 60,423 59,936 64,378 -19.36%
PBT 63,325 78,344 -23,138 -28,920 75,419 56,318 91,114 -21.59%
Tax -10,959 -12,310 -840 -664 -2,303 -2,372 -5,238 63.80%
NP 52,366 66,033 -23,978 -29,584 73,116 53,946 85,876 -28.15%
-
NP to SH 48,692 61,176 -21,894 -27,404 75,075 56,046 87,914 -32.63%
-
Tax Rate 17.31% 15.71% - - 3.05% 4.21% 5.75% -
Total Cost -5,714 -21,072 66,668 68,188 -12,693 5,989 -21,498 -58.76%
-
Net Worth 930,729 896,885 837,656 837,656 846,118 829,195 829,195 8.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 930,729 896,885 837,656 837,656 846,118 829,195 829,195 8.02%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 112.25% 146.87% -56.17% -76.63% 121.01% 90.01% 133.39% -
ROE 5.23% 6.82% -2.61% -3.27% 8.87% 6.76% 10.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.51 5.31 5.05 4.56 7.14 7.08 7.61 -19.41%
EPS 5.75 7.23 -2.58 -3.24 8.87 6.63 10.40 -32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 0.99 0.99 1.00 0.98 0.98 8.02%
Adjusted Per Share Value based on latest NOSH - 846,118
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.51 5.31 5.05 4.56 7.14 7.08 7.61 -19.41%
EPS 5.75 7.23 -2.58 -3.24 8.87 6.63 10.40 -32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 0.99 0.99 1.00 0.98 0.98 8.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.535 0.51 0.795 0.52 0.49 0.475 -
P/RPS 8.98 10.07 10.11 17.42 7.28 6.92 6.24 27.55%
P/EPS 8.60 7.40 -19.71 -24.55 5.86 7.40 4.57 52.60%
EY 11.63 13.51 -5.07 -4.07 17.06 13.52 21.87 -34.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.52 0.80 0.52 0.50 0.48 -4.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 25/02/15 25/11/14 29/08/14 21/05/14 27/02/14 -
Price 0.385 0.55 0.55 0.65 0.52 0.52 0.475 -
P/RPS 6.98 10.35 10.90 14.25 7.28 7.34 6.24 7.77%
P/EPS 6.69 7.61 -21.26 -20.07 5.86 7.85 4.57 29.01%
EY 14.95 13.15 -4.70 -4.98 17.06 12.74 21.87 -22.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.56 0.66 0.52 0.53 0.48 -19.03%

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