[DUTALND] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -2.23%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 252,558 247,837 260,158 270,111 277,166 256,136 254,558 -0.52%
PBT -93,420 -88,259 -81,951 -78,259 -77,312 -80,655 -82,092 9.02%
Tax 16,826 -7,631 -12,373 -15,894 -14,784 38,470 55,011 -54.70%
NP -76,594 -95,890 -94,324 -94,153 -92,096 -42,185 -27,081 100.37%
-
NP to SH -76,594 -95,890 -94,324 -94,153 -92,096 -77,404 -78,297 -1.45%
-
Tax Rate - - - - - - - -
Total Cost 329,152 343,727 354,482 364,264 369,262 298,321 281,639 10.98%
-
Net Worth -314,261 -266,720 -251,246 -243,787 -227,696 -176,540 -152,958 61.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -314,261 -266,720 -251,246 -243,787 -227,696 -176,540 -152,958 61.82%
NOSH 392,826 392,235 392,572 393,205 392,579 392,311 392,201 0.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -30.33% -38.69% -36.26% -34.86% -33.23% -16.47% -10.64% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 64.29 63.19 66.27 68.69 70.60 65.29 64.90 -0.62%
EPS -19.50 -24.45 -24.03 -23.94 -23.46 -19.73 -19.96 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.80 -0.68 -0.64 -0.62 -0.58 -0.45 -0.39 61.65%
Adjusted Per Share Value based on latest NOSH - 393,205
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.01 30.43 31.94 33.16 34.03 31.45 31.25 -0.51%
EPS -9.40 -11.77 -11.58 -11.56 -11.31 -9.50 -9.61 -1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3858 -0.3275 -0.3085 -0.2993 -0.2796 -0.2168 -0.1878 61.81%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.80 1.00 0.55 0.90 0.90 1.60 -
P/RPS 1.09 1.27 1.51 0.80 1.27 1.38 2.47 -42.12%
P/EPS -3.59 -3.27 -4.16 -2.30 -3.84 -4.56 -8.01 -41.52%
EY -27.85 -30.56 -24.03 -43.54 -26.07 -21.92 -12.48 71.01%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 -
Price 0.85 0.75 0.85 0.55 0.80 0.90 1.25 -
P/RPS 1.32 1.19 1.28 0.80 1.13 1.38 1.93 -22.42%
P/EPS -4.36 -3.07 -3.54 -2.30 -3.41 -4.56 -6.26 -21.47%
EY -22.94 -32.60 -28.27 -43.54 -29.32 -21.92 -15.97 27.39%
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