[DUTALND] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 26.88%
YoY- -112.55%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 68,378 60,624 121,154 76,030 61,446 49,920 100,486 -22.58%
PBT 5,320 6,224 16,627 -4,598 -9,416 -20,420 77,875 -83.20%
Tax 3,686 332 -8,991 -2,453 118 280 11,708 -53.62%
NP 9,006 6,556 7,636 -7,052 -9,298 -20,140 89,583 -78.28%
-
NP to SH 9,954 7,624 8,494 -6,152 -8,414 -19,220 90,127 -76.88%
-
Tax Rate -69.29% -5.33% 54.07% - - - -15.03% -
Total Cost 59,372 54,068 113,518 83,082 70,744 70,060 10,903 208.56%
-
Net Worth 857,939 859,486 925,003 761,309 763,185 756,494 740,535 10.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 857,939 859,486 925,003 761,309 763,185 756,494 740,535 10.27%
NOSH 592,500 595,625 589,925 591,538 592,535 585,975 566,158 3.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.17% 10.81% 6.30% -9.28% -15.13% -40.34% 89.15% -
ROE 1.16% 0.89% 0.92% -0.81% -1.10% -2.54% 12.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.54 10.18 20.54 12.85 10.37 8.52 17.75 -24.89%
EPS 1.68 1.28 1.44 -1.04 -1.42 -3.28 15.91 -77.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.448 1.443 1.568 1.287 1.288 1.291 1.308 6.99%
Adjusted Per Share Value based on latest NOSH - 581,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.40 7.44 14.87 9.33 7.54 6.13 12.34 -22.56%
EPS 1.22 0.94 1.04 -0.76 -1.03 -2.36 11.07 -76.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0533 1.0552 1.1357 0.9347 0.937 0.9288 0.9092 10.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.44 0.43 0.50 0.50 0.57 0.56 -
P/RPS 4.59 4.32 2.09 3.89 4.82 6.69 3.16 28.17%
P/EPS 31.55 34.38 29.86 -48.08 -35.21 -17.38 3.52 329.77%
EY 3.17 2.91 3.35 -2.08 -2.84 -5.75 28.43 -76.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.27 0.39 0.39 0.44 0.43 -9.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 24/08/10 19/05/10 04/02/10 19/11/09 28/08/09 -
Price 0.56 0.49 0.44 0.47 0.51 0.56 0.56 -
P/RPS 4.85 4.81 2.14 3.66 4.92 6.57 3.16 32.95%
P/EPS 33.33 38.28 30.56 -45.19 -35.92 -17.07 3.52 345.74%
EY 3.00 2.61 3.27 -2.21 -2.78 -5.86 28.43 -77.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.28 0.37 0.40 0.43 0.43 -6.28%

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