[DUTALND] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 333.48%
YoY- 1274.47%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 60,423 44,952 32,189 12,176 58,268 44,483 30,052 59.50%
PBT 75,419 42,239 45,557 43,290 -19,246 -15,408 -9,002 -
Tax -2,303 -1,779 -2,619 -491 -1,293 -993 -1,688 23.08%
NP 73,116 40,460 42,938 42,799 -20,539 -16,401 -10,690 -
-
NP to SH 75,075 42,035 43,957 43,338 -18,562 -15,584 -10,161 -
-
Tax Rate 3.05% 4.21% 5.75% 1.13% - - - -
Total Cost -12,693 4,492 -10,749 -30,623 78,807 60,884 40,742 -
-
Net Worth 846,118 829,195 829,195 829,195 620,647 793,879 783,498 5.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 846,118 829,195 829,195 829,195 620,647 793,879 783,498 5.27%
NOSH 846,118 846,118 846,118 846,118 667,362 630,063 612,108 24.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 121.01% 90.01% 133.39% 351.50% -35.25% -36.87% -35.57% -
ROE 8.87% 5.07% 5.30% 5.23% -2.99% -1.96% -1.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.14 5.31 3.80 1.44 8.73 7.06 4.91 28.44%
EPS 8.87 4.97 5.20 5.12 -2.78 -2.52 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.98 0.98 0.93 1.26 1.28 -15.21%
Adjusted Per Share Value based on latest NOSH - 846,118
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.14 5.31 3.80 1.44 6.89 5.26 3.55 59.53%
EPS 8.87 4.97 5.20 5.12 -2.19 -1.84 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.98 0.98 0.7335 0.9383 0.926 5.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.52 0.49 0.475 0.43 0.49 0.45 0.52 -
P/RPS 7.28 9.22 12.49 29.88 5.61 6.37 10.59 -22.16%
P/EPS 5.86 9.86 9.14 8.40 -17.62 -18.19 -31.33 -
EY 17.06 10.14 10.94 11.91 -5.68 -5.50 -3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.48 0.44 0.53 0.36 0.41 17.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 21/05/14 27/02/14 28/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.52 0.52 0.475 0.475 0.43 0.565 0.47 -
P/RPS 7.28 9.79 12.49 33.01 4.92 8.00 9.57 -16.70%
P/EPS 5.86 10.47 9.14 9.27 -15.46 -22.84 -28.31 -
EY 17.06 9.55 10.94 10.78 -6.47 -4.38 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.48 0.48 0.46 0.45 0.37 25.54%

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