[DUTALND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -56.87%
YoY- -8.99%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 119,210 55,401 252,558 184,968 131,602 64,595 277,166 -42.93%
PBT -57,243 -28,229 -93,420 -54,248 -33,020 -15,508 -77,313 -18.11%
Tax 12,766 5,987 16,826 8,269 3,710 1,156 -14,784 -
NP -44,477 -22,242 -76,594 -45,979 -29,310 -14,352 -92,097 -38.36%
-
NP to SH -44,477 -22,242 -76,594 -45,979 -29,310 -14,352 -92,097 -38.36%
-
Tax Rate - - - - - - - -
Total Cost 163,687 77,643 329,152 230,947 160,912 78,947 369,263 -41.77%
-
Net Worth -357,229 -334,022 -314,175 -267,000 -251,453 -243,787 -227,751 34.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -357,229 -334,022 -314,175 -267,000 -251,453 -243,787 -227,751 34.88%
NOSH 392,559 392,968 392,719 392,647 392,895 393,205 392,675 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -37.31% -40.15% -30.33% -24.86% -22.27% -22.22% -33.23% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.37 14.10 64.31 47.11 33.50 16.43 70.58 -42.91%
EPS -11.33 -5.66 -19.51 -11.71 -7.46 -3.65 -23.45 -38.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.91 -0.85 -0.80 -0.68 -0.64 -0.62 -0.58 34.91%
Adjusted Per Share Value based on latest NOSH - 392,235
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.64 6.80 31.01 22.71 16.16 7.93 34.03 -42.92%
EPS -5.46 -2.73 -9.40 -5.65 -3.60 -1.76 -11.31 -38.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4386 -0.4101 -0.3857 -0.3278 -0.3087 -0.2993 -0.2796 34.89%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.70 0.70 0.80 1.00 0.55 0.90 -
P/RPS 2.96 4.97 1.09 1.70 2.99 3.35 1.28 74.60%
P/EPS -7.94 -12.37 -3.59 -6.83 -13.40 -15.07 -3.84 62.08%
EY -12.59 -8.09 -27.86 -14.64 -7.46 -6.64 -26.06 -38.34%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 -
Price 1.20 0.85 0.85 0.75 0.85 0.55 0.80 -
P/RPS 3.95 6.03 1.32 1.59 2.54 3.35 1.13 129.80%
P/EPS -10.59 -15.02 -4.36 -6.40 -11.39 -15.07 -3.41 112.42%
EY -9.44 -6.66 -22.95 -15.61 -8.78 -6.64 -29.32 -52.92%
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