[DUTALND] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -99.48%
YoY- 109.49%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 174,689 122,890 80,157 31,371 91,962 69,535 45,580 145.10%
PBT 58,481 35,231 21,306 3,711 351,409 -42,416 -25,723 -
Tax -21,443 -9,498 -5,123 -2,296 -22,889 -4,400 -2,752 293.52%
NP 37,038 25,733 16,183 1,415 328,520 -46,816 -28,475 -
-
NP to SH 37,672 26,198 16,502 1,587 303,207 -42,857 -25,839 -
-
Tax Rate 36.67% 26.96% 24.04% 61.87% 6.51% - - -
Total Cost 137,651 97,157 63,974 29,956 -236,558 116,351 74,055 51.23%
-
Net Worth 802,012 793,279 785,540 770,828 190,766 -562,709 -545,839 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 802,012 793,279 785,540 770,828 190,766 -562,709 -545,839 -
NOSH 564,797 564,612 565,136 566,785 140,269 39,267 392,689 27.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.20% 20.94% 20.19% 4.51% 357.23% -67.33% -62.47% -
ROE 4.70% 3.30% 2.10% 0.21% 158.94% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.93 21.77 14.18 5.53 65.56 177.08 11.61 92.29%
EPS 6.67 4.64 2.92 0.28 216.16 -109.14 -6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.405 1.39 1.36 1.36 -14.33 -1.39 -
Adjusted Per Share Value based on latest NOSH - 566,785
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.45 15.09 9.84 3.85 11.29 8.54 5.60 145.00%
EPS 4.63 3.22 2.03 0.19 37.23 -5.26 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9847 0.974 0.9645 0.9464 0.2342 -0.6909 -0.6702 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.66 0.75 1.05 1.13 1.30 1.60 1.20 -
P/RPS 2.13 3.45 7.40 20.42 1.98 0.90 10.34 -65.15%
P/EPS 9.90 16.16 35.96 403.57 0.60 -1.47 -18.24 -
EY 10.11 6.19 2.78 0.25 166.28 -68.21 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.76 0.83 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 19/11/07 30/08/07 28/05/07 15/02/07 -
Price 0.58 0.75 0.73 1.05 1.15 0.64 1.50 -
P/RPS 1.88 3.45 5.15 18.97 1.75 0.36 12.92 -72.36%
P/EPS 8.70 16.16 25.00 375.00 0.53 -0.59 -22.80 -
EY 11.50 6.19 4.00 0.27 187.97 -170.53 -4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.53 0.77 0.85 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