[DUTALND] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -99.97%
YoY- -51.75%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 36,107 232,591 169,786 119,210 55,401 252,558 184,968 -66.24%
PBT -16,809 -106,400 -84,748 -57,243 -28,229 -93,420 -54,248 -54.11%
Tax 1,845 17,448 18,117 12,766 5,987 16,826 8,269 -63.11%
NP -14,964 -88,952 -66,631 -44,477 -22,242 -76,594 -45,979 -52.58%
-
NP to SH -14,964 -88,952 -66,631 -44,477 -22,242 -76,594 -45,979 -52.58%
-
Tax Rate - - - - - - - -
Total Cost 51,071 321,543 236,417 163,687 77,643 329,152 230,947 -63.33%
-
Net Worth -404,538 -388,809 -376,934 -357,229 -334,022 -314,175 -267,000 31.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -404,538 -388,809 -376,934 -357,229 -334,022 -314,175 -267,000 31.81%
NOSH 392,755 392,737 392,639 392,559 392,968 392,719 392,647 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -41.44% -38.24% -39.24% -37.31% -40.15% -30.33% -24.86% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.19 59.22 43.24 30.37 14.10 64.31 47.11 -66.26%
EPS -3.81 -22.65 -16.97 -11.33 -5.66 -19.51 -11.71 -52.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.03 -0.99 -0.96 -0.91 -0.85 -0.80 -0.68 31.79%
Adjusted Per Share Value based on latest NOSH - 392,844
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.43 28.56 20.85 14.64 6.80 31.01 22.71 -66.26%
EPS -1.84 -10.92 -8.18 -5.46 -2.73 -9.40 -5.65 -52.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4967 -0.4774 -0.4628 -0.4386 -0.4101 -0.3857 -0.3278 31.82%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.35 1.30 1.30 0.90 0.70 0.70 0.80 -
P/RPS 14.68 2.20 3.01 2.96 4.97 1.09 1.70 319.25%
P/EPS -35.43 -5.74 -7.66 -7.94 -12.37 -3.59 -6.83 198.76%
EY -2.82 -17.42 -13.05 -12.59 -8.09 -27.86 -14.64 -66.54%
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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 26/05/04 19/02/04 21/11/03 29/08/03 29/05/03 -
Price 1.35 1.40 1.30 1.20 0.85 0.85 0.75 -
P/RPS 14.68 2.36 3.01 3.95 6.03 1.32 1.59 338.32%
P/EPS -35.43 -6.18 -7.66 -10.59 -15.02 -4.36 -6.40 211.96%
EY -2.82 -16.18 -13.05 -9.44 -6.66 -22.95 -15.61 -67.94%
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