[DUTALND] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -49.81%
YoY- -44.92%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,858 36,107 232,591 169,786 119,210 55,401 252,558 -57.38%
PBT -38,022 -16,809 -106,400 -84,748 -57,243 -28,229 -93,420 -44.93%
Tax 3,360 1,845 17,448 18,117 12,766 5,987 16,826 -65.66%
NP -34,662 -14,964 -88,952 -66,631 -44,477 -22,242 -76,594 -40.91%
-
NP to SH -34,662 -14,964 -88,952 -66,631 -44,477 -22,242 -76,594 -40.91%
-
Tax Rate - - - - - - - -
Total Cost 104,520 51,071 321,543 236,417 163,687 77,643 329,152 -53.29%
-
Net Worth -423,952 -404,538 -388,809 -376,934 -357,229 -334,022 -314,175 22.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth -423,952 -404,538 -388,809 -376,934 -357,229 -334,022 -314,175 22.00%
NOSH 392,548 392,755 392,737 392,639 392,559 392,968 392,719 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -49.62% -41.44% -38.24% -39.24% -37.31% -40.15% -30.33% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.80 9.19 59.22 43.24 30.37 14.10 64.31 -57.36%
EPS -8.83 -3.81 -22.65 -16.97 -11.33 -5.66 -19.51 -40.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.08 -1.03 -0.99 -0.96 -0.91 -0.85 -0.80 22.03%
Adjusted Per Share Value based on latest NOSH - 392,819
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.58 4.43 28.56 20.85 14.64 6.80 31.01 -57.37%
EPS -4.26 -1.84 -10.92 -8.18 -5.46 -2.73 -9.40 -40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5205 -0.4967 -0.4774 -0.4628 -0.4386 -0.4101 -0.3857 22.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.20 1.35 1.30 1.30 0.90 0.70 0.70 -
P/RPS 6.74 14.68 2.20 3.01 2.96 4.97 1.09 235.03%
P/EPS -13.59 -35.43 -5.74 -7.66 -7.94 -12.37 -3.59 141.91%
EY -7.36 -2.82 -17.42 -13.05 -12.59 -8.09 -27.86 -58.66%
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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 26/05/04 19/02/04 21/11/03 29/08/03 -
Price 1.10 1.35 1.40 1.30 1.20 0.85 0.85 -
P/RPS 6.18 14.68 2.36 3.01 3.95 6.03 1.32 178.55%
P/EPS -12.46 -35.43 -6.18 -7.66 -10.59 -15.02 -4.36 100.74%
EY -8.03 -2.82 -16.18 -13.05 -9.44 -6.66 -22.95 -50.18%
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