[DUTALND] QoQ TTM 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- 6.76%
YoY- 17.57%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 87,933 97,232 109,632 122,290 160,086 183,239 213,297 -44.63%
PBT -69,215 -72,790 -76,329 -77,036 -82,330 -87,180 -94,981 -19.03%
Tax -6,068 -4,299 -1,642 1,353 3,690 8,042 13,306 -
NP -75,283 -77,089 -77,971 -75,683 -78,640 -79,138 -81,675 -5.29%
-
NP to SH -68,502 -71,819 -74,146 -73,321 -78,640 -79,138 -81,675 -11.07%
-
Tax Rate - - - - - - - -
Total Cost 163,216 174,321 187,603 197,973 238,726 262,377 294,972 -32.62%
-
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 -85.61% -79.28% -71.12% -61.89% -49.12% -43.19% -38.29% -
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 22.39 24.74 27.91 31.18 40.80 46.70 54.31 -44.63%
EPS -17.44 -18.27 -18.88 -18.70 -20.04 -20.17 -20.80 -11.09%
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 10.39 11.49 12.96 14.45 18.92 21.66 25.21 -44.64%
EPS -8.10 -8.49 -8.76 -8.67 -9.29 -9.35 -9.65 -11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6034 -0.5574 -0.5617 -0.5423 -0.524 -0.5009 -0.4781 16.80%
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 4.47 4.85 3.76 3.05 2.45 2.57 2.49 47.76%
P/EPS -5.73 -6.57 -5.56 -5.08 -4.99 -5.95 -6.49 -7.97%
EY -17.44 -15.23 -17.98 -19.68 -20.04 -16.81 -15.40 8.65%
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 4.47 4.45 3.76 3.53 2.45 2.36 2.49 47.76%
P/EPS -5.73 -6.02 -5.56 -5.88 -4.99 -5.45 -6.49 -7.97%
EY -17.44 -16.61 -17.98 -17.00 -20.04 -18.33 -15.40 8.65%
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