[DUTALND] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 21.49%
YoY- 23.83%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 18,124 21,351 23,449 25,009 27,423 33,751 36,107 -36.86%
PBT -19,081 -17,674 -16,102 -16,358 -22,656 -21,213 -16,809 8.82%
Tax -770 -1,142 -1,150 -3,006 999 1,515 1,845 -
NP -19,851 -18,816 -17,252 -19,364 -21,657 -19,698 -14,964 20.75%
-
NP to SH -18,340 -17,371 -15,789 -17,002 -21,657 -19,698 -14,964 14.53%
-
Tax Rate - - - - - - - -
Total Cost 37,975 40,167 40,701 44,373 49,080 53,449 51,071 -17.93%
-
Net Worth -510,535 -471,610 -475,241 -458,816 -443,340 -423,781 -404,538 16.79%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth -510,535 -471,610 -475,241 -458,816 -443,340 -423,781 -404,538 16.79%
NOSH 392,719 393,009 392,761 392,150 392,336 392,390 392,755 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -109.53% -88.13% -73.57% -77.43% -78.97% -58.36% -41.44% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.61 5.43 5.97 6.38 6.99 8.60 9.19 -36.89%
EPS -4.67 -4.42 -4.02 -4.33 -5.52 -5.02 -3.81 14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.30 -1.20 -1.21 -1.17 -1.13 -1.08 -1.03 16.80%
Adjusted Per Share Value based on latest NOSH - 392,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.23 2.62 2.88 3.07 3.37 4.14 4.43 -36.74%
EPS -2.25 -2.13 -1.94 -2.09 -2.66 -2.42 -1.84 14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6268 -0.579 -0.5835 -0.5633 -0.5443 -0.5203 -0.4967 16.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 1.20 1.05 0.95 1.00 1.20 1.35 -
P/RPS 21.67 22.09 17.59 14.90 14.31 13.95 14.68 29.67%
P/EPS -21.41 -27.15 -26.12 -21.91 -18.12 -23.90 -35.43 -28.54%
EY -4.67 -3.68 -3.83 -4.56 -5.52 -4.18 -2.82 40.01%
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
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 20/02/06 22/11/05 26/08/05 20/05/05 28/02/05 30/11/04 -
Price 1.00 1.10 1.05 1.10 1.00 1.10 1.35 -
P/RPS 21.67 20.25 17.59 17.25 14.31 12.79 14.68 29.67%
P/EPS -21.41 -24.89 -26.12 -25.37 -18.12 -21.91 -35.43 -28.54%
EY -4.67 -4.02 -3.83 -3.94 -5.52 -4.56 -2.82 40.01%
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