[DUTALND] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8.53%
YoY- -16.14%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 160,086 183,239 213,297 232,591 237,376 240,166 243,364 -24.34%
PBT -82,330 -87,180 -94,981 -106,401 -123,921 -117,644 -106,141 -15.56%
Tax 3,690 8,042 13,306 17,448 26,674 25,882 21,657 -69.23%
NP -78,640 -79,138 -81,675 -88,953 -97,247 -91,762 -84,484 -4.66%
-
NP to SH -78,640 -79,138 -81,675 -88,953 -97,247 -91,762 -84,484 -4.66%
-
Tax Rate - - - - - - - -
Total Cost 238,726 262,377 294,972 321,544 334,623 331,928 327,848 -19.04%
-
Net Worth -443,340 -423,781 -404,538 -388,454 -377,106 -357,488 -334,022 20.75%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -443,340 -423,781 -404,538 -388,454 -377,106 -357,488 -334,022 20.75%
NOSH 392,336 392,390 392,755 392,377 392,819 392,844 392,968 -0.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -49.12% -43.19% -38.29% -38.24% -40.97% -38.21% -34.72% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.80 46.70 54.31 59.28 60.43 61.14 61.93 -24.26%
EPS -20.04 -20.17 -20.80 -22.67 -24.76 -23.36 -21.50 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.13 -1.08 -1.03 -0.99 -0.96 -0.91 -0.85 20.88%
Adjusted Per Share Value based on latest NOSH - 392,377
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.92 21.66 25.21 27.49 28.05 28.38 28.76 -24.34%
EPS -9.29 -9.35 -9.65 -10.51 -11.49 -10.85 -9.98 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.524 -0.5009 -0.4781 -0.4591 -0.4457 -0.4225 -0.3948 20.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.20 1.35 1.30 1.30 0.90 0.70 -
P/RPS 2.45 2.57 2.49 2.19 2.15 1.47 1.13 67.43%
P/EPS -4.99 -5.95 -6.49 -5.73 -5.25 -3.85 -3.26 32.78%
EY -20.04 -16.81 -15.40 -17.44 -19.04 -25.95 -30.71 -24.74%
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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 28/02/05 30/11/04 30/08/04 26/05/04 19/02/04 21/11/03 -
Price 1.00 1.10 1.35 1.40 1.30 1.20 0.85 -
P/RPS 2.45 2.36 2.49 2.36 2.15 1.96 1.37 47.27%
P/EPS -4.99 -5.45 -6.49 -6.18 -5.25 -5.14 -3.95 16.84%
EY -20.04 -18.33 -15.40 -16.19 -19.04 -19.47 -25.29 -14.35%
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