[DUTALND] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -78.77%
YoY- -92.43%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 66,748 95,241 104,053 126,720 190,924 115,516 121,125 -32.71%
PBT -10,516 -4,053 -7,174 -502 2,208 3,456 13,352 -
Tax -5,444 -1,887 -3,897 448 312 -3,741 4,872 -
NP -15,960 -5,940 -11,072 -54 2,520 -285 18,224 -
-
NP to SH -14,760 -4,978 -10,106 754 3,552 689 19,298 -
-
Tax Rate - - - - -14.13% 108.25% -36.49% -
Total Cost 82,708 101,181 115,125 126,774 188,404 115,801 102,901 -13.51%
-
Net Worth 822,688 815,672 829,622 844,172 843,007 848,899 866,067 -3.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 822,688 815,672 829,622 844,172 843,007 848,899 866,067 -3.35%
NOSH 604,918 599,759 596,850 598,704 591,999 593,636 593,196 1.30%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -23.91% -6.24% -10.64% -0.04% 1.32% -0.25% 15.05% -
ROE -1.79% -0.61% -1.22% 0.09% 0.42% 0.08% 2.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.03 15.88 17.43 21.17 32.25 19.46 20.42 -33.60%
EPS -2.44 -0.83 -1.69 0.12 0.60 0.12 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.39 1.41 1.424 1.43 1.46 -4.60%
Adjusted Per Share Value based on latest NOSH - 598,704
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.89 11.26 12.30 14.98 22.56 13.65 14.32 -32.71%
EPS -1.74 -0.59 -1.19 0.09 0.42 0.08 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9723 0.964 0.9805 0.9977 0.9963 1.0033 1.0236 -3.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.45 0.49 0.52 0.58 0.50 0.52 -
P/RPS 4.53 2.83 2.81 2.46 1.80 2.57 2.55 46.52%
P/EPS -20.49 -54.22 -28.94 412.90 96.67 430.80 15.98 -
EY -4.88 -1.84 -3.46 0.24 1.03 0.23 6.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.35 0.37 0.41 0.35 0.36 1.83%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 25/05/11 -
Price 0.51 0.53 0.45 0.52 0.53 0.61 0.49 -
P/RPS 4.62 3.34 2.58 2.46 1.64 3.13 2.40 54.56%
P/EPS -20.90 -63.86 -26.57 412.90 88.33 525.57 15.06 -
EY -4.78 -1.57 -3.76 0.24 1.13 0.19 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.32 0.37 0.37 0.43 0.34 7.67%

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