[DUTALND] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 30.56%
YoY- 218.3%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 190,924 115,516 121,125 68,378 60,624 121,154 76,030 84.64%
PBT 2,208 3,456 13,352 5,320 6,224 16,627 -4,598 -
Tax 312 -3,741 4,872 3,686 332 -8,991 -2,453 -
NP 2,520 -285 18,224 9,006 6,556 7,636 -7,052 -
-
NP to SH 3,552 689 19,298 9,954 7,624 8,494 -6,152 -
-
Tax Rate -14.13% 108.25% -36.49% -69.29% -5.33% 54.07% - -
Total Cost 188,404 115,801 102,901 59,372 54,068 113,518 83,082 72.51%
-
Net Worth 843,007 848,899 866,067 857,939 859,486 925,003 761,309 7.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 843,007 848,899 866,067 857,939 859,486 925,003 761,309 7.02%
NOSH 591,999 593,636 593,196 592,500 595,625 589,925 591,538 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.32% -0.25% 15.05% 13.17% 10.81% 6.30% -9.28% -
ROE 0.42% 0.08% 2.23% 1.16% 0.89% 0.92% -0.81% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.25 19.46 20.42 11.54 10.18 20.54 12.85 84.57%
EPS 0.60 0.12 3.25 1.68 1.28 1.44 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.424 1.43 1.46 1.448 1.443 1.568 1.287 6.96%
Adjusted Per Share Value based on latest NOSH - 590,576
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.56 13.65 14.32 8.08 7.16 14.32 8.99 84.56%
EPS 0.42 0.08 2.28 1.18 0.90 1.00 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9963 1.0033 1.0236 1.014 1.0158 1.0932 0.8998 7.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.58 0.50 0.52 0.53 0.44 0.43 0.50 -
P/RPS 1.80 2.57 2.55 4.59 4.32 2.09 3.89 -40.14%
P/EPS 96.67 430.80 15.98 31.55 34.38 29.86 -48.08 -
EY 1.03 0.23 6.26 3.17 2.91 3.35 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.36 0.37 0.30 0.27 0.39 3.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 25/05/11 23/02/11 23/11/10 24/08/10 19/05/10 -
Price 0.53 0.61 0.49 0.56 0.49 0.44 0.47 -
P/RPS 1.64 3.13 2.40 4.85 4.81 2.14 3.66 -41.41%
P/EPS 88.33 525.57 15.06 33.33 38.28 30.56 -45.19 -
EY 1.13 0.19 6.64 3.00 2.61 3.27 -2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.34 0.39 0.34 0.28 0.37 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