[DUTALND] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -4.22%
YoY- -1.16%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 55,401 67,590 53,366 67,007 64,595 62,869 65,687 -10.72%
PBT -28,229 -39,172 -21,229 -17,511 -15,508 -34,011 -14,921 52.90%
Tax 5,987 8,557 4,559 2,554 1,156 -15,900 -183 -
NP -22,242 -30,615 -16,670 -14,957 -14,352 -49,911 -15,104 29.40%
-
NP to SH -22,242 -30,615 -16,670 -14,957 -14,352 -49,911 -15,104 29.40%
-
Tax Rate - - - - - - - -
Total Cost 77,643 98,205 70,036 81,964 78,947 112,780 80,791 -2.61%
-
Net Worth -334,022 -314,261 -266,720 -251,246 -243,787 -227,696 -176,540 52.91%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -334,022 -314,261 -266,720 -251,246 -243,787 -227,696 -176,540 52.91%
NOSH 392,968 392,826 392,235 392,572 393,205 392,579 392,311 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -40.15% -45.30% -31.24% -22.32% -22.22% -79.39% -22.99% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.10 17.21 13.61 17.07 16.43 16.01 16.74 -10.80%
EPS -5.66 -7.80 -4.25 -3.81 -3.65 -12.71 -3.85 29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.85 -0.80 -0.68 -0.64 -0.62 -0.58 -0.45 52.74%
Adjusted Per Share Value based on latest NOSH - 392,572
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.80 8.30 6.55 8.23 7.93 7.72 8.06 -10.70%
EPS -2.73 -3.76 -2.05 -1.84 -1.76 -6.13 -1.85 29.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4101 -0.3858 -0.3275 -0.3085 -0.2993 -0.2796 -0.2168 52.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.70 0.70 0.80 1.00 0.55 0.90 0.90 -
P/RPS 4.97 4.07 5.88 5.86 3.35 5.62 5.38 -5.14%
P/EPS -12.37 -8.98 -18.82 -26.25 -15.07 -7.08 -23.38 -34.55%
EY -8.09 -11.13 -5.31 -3.81 -6.64 -14.13 -4.28 52.81%
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 -
Price 0.85 0.85 0.75 0.85 0.55 0.80 0.90 -
P/RPS 6.03 4.94 5.51 4.98 3.35 5.00 5.38 7.89%
P/EPS -15.02 -10.91 -17.65 -22.31 -15.07 -6.29 -23.38 -25.52%
EY -6.66 -9.17 -5.67 -4.48 -6.64 -15.89 -4.28 34.24%
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