[DUTALND] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -131.64%
YoY- 22.07%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 23,449 122,290 97,281 69,858 36,107 232,591 169,786 -73.24%
PBT -16,102 -77,036 -60,678 -38,022 -16,809 -106,400 -84,748 -66.91%
Tax -1,150 -6,091 4,359 3,360 1,845 17,448 18,117 -
NP -17,252 -83,127 -56,319 -34,662 -14,964 -88,952 -66,631 -59.34%
-
NP to SH -15,789 -73,321 -56,319 -34,662 -14,964 -88,952 -66,631 -61.67%
-
Tax Rate - - - - - - - -
Total Cost 40,701 205,417 153,600 104,520 51,071 321,543 236,417 -69.01%
-
Net Worth -475,241 -459,368 -443,796 -423,952 -404,538 -388,809 -376,934 16.69%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -475,241 -459,368 -443,796 -423,952 -404,538 -388,809 -376,934 16.69%
NOSH 392,761 392,622 392,740 392,548 392,755 392,737 392,639 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -73.57% -67.98% -57.89% -49.62% -41.44% -38.24% -39.24% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.97 31.15 24.77 17.80 9.19 59.22 43.24 -73.25%
EPS -4.02 -18.67 -14.34 -8.83 -3.81 -22.65 -16.97 -61.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.21 -1.17 -1.13 -1.08 -1.03 -0.99 -0.96 16.66%
Adjusted Per Share Value based on latest NOSH - 392,390
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.88 15.01 11.94 8.58 4.43 28.56 20.85 -73.24%
EPS -1.94 -9.00 -6.91 -4.26 -1.84 -10.92 -8.18 -61.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5835 -0.564 -0.5449 -0.5205 -0.4967 -0.4774 -0.4628 16.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 0.95 1.00 1.20 1.35 1.30 1.30 -
P/RPS 17.59 3.05 4.04 6.74 14.68 2.20 3.01 224.09%
P/EPS -26.12 -5.09 -6.97 -13.59 -35.43 -5.74 -7.66 126.38%
EY -3.83 -19.66 -14.34 -7.36 -2.82 -17.42 -13.05 -55.80%
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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 26/08/05 20/05/05 28/02/05 30/11/04 30/08/04 26/05/04 -
Price 1.05 1.10 1.00 1.10 1.35 1.40 1.30 -
P/RPS 17.59 3.53 4.04 6.18 14.68 2.36 3.01 224.09%
P/EPS -26.12 -5.89 -6.97 -12.46 -35.43 -6.18 -7.66 126.38%
EY -3.83 -16.98 -14.34 -8.03 -2.82 -16.18 -13.05 -55.80%
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