[DUTALND] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 5.84%
YoY- 161.13%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 104,192 140,148 174,689 163,853 160,314 125,484 91,962 8.63%
PBT -27,716 -8,952 58,481 46,974 42,612 14,844 351,409 -
Tax -5,940 -6,556 -21,443 -12,664 -10,246 -9,184 -22,889 -59.14%
NP -33,656 -15,508 37,038 34,310 32,366 5,660 328,520 -
-
NP to SH -33,200 -15,292 37,672 34,930 33,004 6,348 303,207 -
-
Tax Rate - - 36.67% 26.96% 24.04% 61.87% 6.51% -
Total Cost 137,848 155,656 137,651 129,542 127,948 119,824 -236,558 -
-
Net Worth 781,442 792,148 802,012 793,279 785,540 770,828 190,766 154.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 781,442 792,148 802,012 793,279 785,540 770,828 190,766 154.92%
NOSH 564,625 562,205 564,797 564,612 565,136 566,785 140,269 151.98%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -32.30% -11.07% 21.20% 20.94% 20.19% 4.51% 357.23% -
ROE -4.25% -1.93% 4.70% 4.40% 4.20% 0.82% 158.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.45 24.93 30.93 29.02 28.37 22.14 65.56 -56.89%
EPS -5.88 -2.72 6.67 6.19 5.84 1.12 216.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.384 1.409 1.42 1.405 1.39 1.36 1.36 1.16%
Adjusted Per Share Value based on latest NOSH - 563,720
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.79 17.21 21.45 20.12 19.68 15.41 11.29 8.63%
EPS -4.08 -1.88 4.63 4.29 4.05 0.78 37.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9594 0.9726 0.9847 0.974 0.9645 0.9464 0.2342 154.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.46 0.57 0.66 0.75 1.05 1.13 1.30 -
P/RPS 2.49 2.29 2.13 2.58 3.70 5.10 1.98 16.42%
P/EPS -7.82 -20.96 9.90 12.12 17.98 100.89 0.60 -
EY -12.78 -4.77 10.11 8.25 5.56 0.99 166.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.46 0.53 0.76 0.83 0.96 -50.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 29/05/08 29/02/08 19/11/07 30/08/07 -
Price 0.33 0.35 0.58 0.75 0.73 1.05 1.15 -
P/RPS 1.79 1.40 1.88 2.58 2.57 4.74 1.75 1.51%
P/EPS -5.61 -12.87 8.70 12.12 12.50 93.75 0.53 -
EY -17.82 -7.77 11.50 8.25 8.00 1.07 187.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.41 0.53 0.53 0.77 0.85 -56.79%

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