[DUTALND] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -1.13%
YoY- 9.22%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 82,287 87,933 97,232 109,632 122,290 160,086 183,239 -41.44%
PBT -52,473 -69,215 -72,790 -76,329 -77,036 -82,330 -87,180 -28.77%
Tax -7,413 -6,068 -4,299 -1,642 1,353 3,690 8,042 -
NP -59,886 -75,283 -77,089 -77,971 -75,683 -78,640 -79,138 -17.00%
-
NP to SH -54,442 -68,502 -71,819 -74,146 -73,321 -78,640 -79,138 -22.12%
-
Tax Rate - - - - - - - -
Total Cost 142,173 163,216 174,321 187,603 197,973 238,726 262,377 -33.60%
-
Net Worth -518,353 -510,535 -471,610 -475,241 -458,816 -443,340 -423,781 14.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -518,353 -510,535 -471,610 -475,241 -458,816 -443,340 -423,781 14.41%
NOSH 392,692 392,719 393,009 392,761 392,150 392,336 392,390 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -72.78% -85.61% -79.28% -71.12% -61.89% -49.12% -43.19% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.95 22.39 24.74 27.91 31.18 40.80 46.70 -41.48%
EPS -13.86 -17.44 -18.27 -18.88 -18.70 -20.04 -20.17 -22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.32 -1.30 -1.20 -1.21 -1.17 -1.13 -1.08 14.35%
Adjusted Per Share Value based on latest NOSH - 392,761
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.10 10.80 11.94 13.46 15.01 19.65 22.50 -41.45%
EPS -6.68 -8.41 -8.82 -9.10 -9.00 -9.66 -9.72 -22.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6364 -0.6268 -0.579 -0.5835 -0.5633 -0.5443 -0.5203 14.41%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.00 1.00 1.20 1.05 0.95 1.00 1.20 -
P/RPS 4.77 4.47 4.85 3.76 3.05 2.45 2.57 51.19%
P/EPS -7.21 -5.73 -6.57 -5.56 -5.08 -4.99 -5.95 13.70%
EY -13.86 -17.44 -15.23 -17.98 -19.68 -20.04 -16.81 -12.10%
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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/09/06 31/05/06 20/02/06 22/11/05 26/08/05 20/05/05 28/02/05 -
Price 0.95 1.00 1.10 1.05 1.10 1.00 1.10 -
P/RPS 4.53 4.47 4.45 3.76 3.53 2.45 2.36 54.63%
P/EPS -6.85 -5.73 -6.02 -5.56 -5.88 -4.99 -5.45 16.51%
EY -14.59 -17.44 -16.61 -17.98 -17.00 -20.04 -18.33 -14.14%
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