[DUTALND] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -33.5%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 97,281 69,858 36,107 232,591 169,786 119,210 55,401 45.49%
PBT -60,678 -38,022 -16,809 -106,400 -84,748 -57,243 -28,229 66.47%
Tax 4,359 3,360 1,845 17,448 18,117 12,766 5,987 -19.05%
NP -56,319 -34,662 -14,964 -88,952 -66,631 -44,477 -22,242 85.67%
-
NP to SH -56,319 -34,662 -14,964 -88,952 -66,631 -44,477 -22,242 85.67%
-
Tax Rate - - - - - - - -
Total Cost 153,600 104,520 51,071 321,543 236,417 163,687 77,643 57.52%
-
Net Worth -443,796 -423,952 -404,538 -388,809 -376,934 -357,229 -334,022 20.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -443,796 -423,952 -404,538 -388,809 -376,934 -357,229 -334,022 20.83%
NOSH 392,740 392,548 392,755 392,737 392,639 392,559 392,968 -0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -57.89% -49.62% -41.44% -38.24% -39.24% -37.31% -40.15% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.77 17.80 9.19 59.22 43.24 30.37 14.10 45.54%
EPS -14.34 -8.83 -3.81 -22.65 -16.97 -11.33 -5.66 85.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.13 -1.08 -1.03 -0.99 -0.96 -0.91 -0.85 20.88%
Adjusted Per Share Value based on latest NOSH - 392,377
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.50 8.26 4.27 27.49 20.07 14.09 6.55 45.48%
EPS -6.66 -4.10 -1.77 -10.51 -7.87 -5.26 -2.63 85.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5245 -0.5011 -0.4781 -0.4595 -0.4455 -0.4222 -0.3948 20.82%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.20 1.35 1.30 1.30 0.90 0.70 -
P/RPS 4.04 6.74 14.68 2.20 3.01 2.96 4.97 -12.88%
P/EPS -6.97 -13.59 -35.43 -5.74 -7.66 -7.94 -12.37 -31.75%
EY -14.34 -7.36 -2.82 -17.42 -13.05 -12.59 -8.09 46.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 28/02/05 30/11/04 30/08/04 26/05/04 19/02/04 21/11/03 -
Price 1.00 1.10 1.35 1.40 1.30 1.20 0.85 -
P/RPS 4.04 6.18 14.68 2.36 3.01 3.95 6.03 -23.41%
P/EPS -6.97 -12.46 -35.43 -6.18 -7.66 -10.59 -15.02 -40.03%
EY -14.34 -8.03 -2.82 -16.18 -13.05 -9.44 -6.66 66.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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