[DUTALND] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 486.55%
YoY- 4682.8%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 229,496 174,672 159,721 140,162 162,916 58,159 30,526 283.29%
PBT -42,884 23,325 28,344 32,692 -8,604 -28,464 -59,101 -19.23%
Tax -192 -10,476 -8 -82 -140 241 -396 -38.25%
NP -43,076 12,849 28,336 32,610 -8,744 -28,223 -59,497 -19.35%
-
NP to SH -42,732 13,138 28,628 32,810 -8,488 -27,851 -58,744 -19.10%
-
Tax Rate - 44.91% 0.03% 0.25% - - - -
Total Cost 272,572 161,823 131,385 107,552 171,660 86,382 90,023 109.15%
-
Net Worth 1,223,267 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 1,215,760 0.41%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 83 - - - - - -
Div Payout % - 0.63% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,223,267 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 1,215,760 0.41%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -18.77% 7.36% 17.74% 23.27% -5.37% -48.53% -194.90% -
ROE -3.49% 1.08% 2.32% 2.65% -0.68% -2.26% -4.83% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.58 20.99 19.14 16.62 19.31 6.89 3.62 286.71%
EPS -5.12 1.58 3.47 3.94 -1.00 -3.32 -6.99 -18.72%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.48 1.47 1.48 1.46 1.44 1.38%
Adjusted Per Share Value based on latest NOSH - 846,118
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.12 20.64 18.88 16.57 19.25 6.87 3.61 283.10%
EPS -5.05 1.55 3.38 3.88 -1.00 -3.29 -6.94 -19.08%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4457 1.436 1.4599 1.4649 1.4755 1.4564 1.4369 0.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.38 0.39 0.40 0.365 0.345 0.36 0.325 -
P/RPS 1.38 1.86 2.09 2.20 1.79 5.22 8.99 -71.29%
P/EPS -7.40 24.70 11.66 9.38 -34.29 -10.91 -4.67 35.87%
EY -13.51 4.05 8.57 10.66 -2.92 -9.17 -21.41 -26.41%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.25 0.23 0.25 0.23 8.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 16/06/21 11/03/21 23/11/20 28/08/20 24/06/20 -
Price 0.35 0.38 0.39 0.375 0.36 0.36 0.37 -
P/RPS 1.27 1.81 2.04 2.26 1.86 5.22 10.23 -75.08%
P/EPS -6.82 24.07 11.37 9.64 -35.78 -10.91 -5.32 17.99%
EY -14.67 4.15 8.79 10.38 -2.80 -9.17 -18.81 -15.25%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.26 0.24 0.25 0.26 -5.19%

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