[DUTALND] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 32.96%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 25,009 27,423 33,751 36,107 62,805 50,576 63,809 -46.47%
PBT -16,358 -22,656 -21,213 -16,809 -21,652 -27,506 -29,014 -31.77%
Tax -3,006 999 1,515 1,845 -669 5,351 6,779 -
NP -19,364 -21,657 -19,698 -14,964 -22,321 -22,155 -22,235 -8.81%
-
NP to SH -17,002 -21,657 -19,698 -14,964 -22,321 -22,155 -22,235 -16.39%
-
Tax Rate - - - - - - - -
Total Cost 44,373 49,080 53,449 51,071 85,126 72,731 86,044 -35.71%
-
Net Worth -458,816 -443,340 -423,781 -404,538 -388,454 -377,106 -357,488 18.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -458,816 -443,340 -423,781 -404,538 -388,454 -377,106 -357,488 18.11%
NOSH 392,150 392,336 392,390 392,755 392,377 392,819 392,844 -0.11%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -77.43% -78.97% -58.36% -41.44% -35.54% -43.81% -34.85% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.38 6.99 8.60 9.19 16.01 12.88 16.24 -46.39%
EPS -4.33 -5.52 -5.02 -3.81 -5.68 -5.64 -5.66 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.17 -1.13 -1.08 -1.03 -0.99 -0.96 -0.91 18.25%
Adjusted Per Share Value based on latest NOSH - 392,755
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.96 3.24 3.99 4.27 7.42 5.98 7.54 -46.41%
EPS -2.01 -2.56 -2.33 -1.77 -2.64 -2.62 -2.63 -16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5423 -0.524 -0.5009 -0.4781 -0.4591 -0.4457 -0.4225 18.12%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.00 1.20 1.35 1.30 1.30 0.90 -
P/RPS 14.90 14.31 13.95 14.68 8.12 10.10 5.54 93.51%
P/EPS -21.91 -18.12 -23.90 -35.43 -22.85 -23.05 -15.90 23.85%
EY -4.56 -5.52 -4.18 -2.82 -4.38 -4.34 -6.29 -19.31%
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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 20/05/05 28/02/05 30/11/04 30/08/04 26/05/04 19/02/04 -
Price 1.10 1.00 1.10 1.35 1.40 1.30 1.20 -
P/RPS 17.25 14.31 12.79 14.68 8.75 10.10 7.39 76.05%
P/EPS -25.37 -18.12 -21.91 -35.43 -24.61 -23.05 -21.20 12.72%
EY -3.94 -5.52 -4.56 -2.82 -4.06 -4.34 -4.72 -11.35%
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