[DUTALND] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 79.01%
YoY- -82.94%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 115,516 154,975 124,620 123,830 121,154 95,125 79,113 28.79%
PBT 3,456 30,090 23,995 23,288 16,627 34,875 87,025 -88.42%
Tax -3,741 -3,497 -7,207 -8,978 -8,991 13,075 14,737 -
NP -285 26,593 16,788 14,310 7,636 47,950 101,762 -
-
NP to SH 689 27,582 17,678 15,205 8,494 48,751 102,520 -96.47%
-
Tax Rate 108.25% 11.62% 30.04% 38.55% 54.07% -37.49% -16.93% -
Total Cost 115,801 128,382 107,832 109,520 113,518 47,175 -22,649 -
-
Net Worth 924,168 866,601 855,155 859,486 593,301 748,298 770,223 12.95%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 924,168 866,601 855,155 859,486 593,301 748,298 770,223 12.95%
NOSH 593,175 593,562 590,576 595,625 593,301 581,428 597,999 -0.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.25% 17.16% 13.47% 11.56% 6.30% 50.41% 128.63% -
ROE 0.07% 3.18% 2.07% 1.77% 1.43% 6.51% 13.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.47 26.11 21.10 20.79 20.42 16.36 13.23 29.47%
EPS 0.12 4.65 2.99 2.55 1.43 8.38 17.14 -96.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.558 1.46 1.448 1.443 1.00 1.287 1.288 13.56%
Adjusted Per Share Value based on latest NOSH - 595,625
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.65 18.32 14.73 14.64 14.32 11.24 9.35 28.77%
EPS 0.08 3.26 2.09 1.80 1.00 5.76 12.12 -96.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0922 1.0242 1.0107 1.0158 0.7012 0.8844 0.9103 12.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.52 0.53 0.44 0.43 0.50 0.50 -
P/RPS 2.57 1.99 2.51 2.12 2.11 3.06 3.78 -22.73%
P/EPS 430.46 11.19 17.71 17.24 30.04 5.96 2.92 2716.25%
EY 0.23 8.94 5.65 5.80 3.33 16.77 34.29 -96.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.37 0.30 0.43 0.39 0.39 -12.38%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 23/11/10 24/08/10 19/05/10 04/02/10 -
Price 0.61 0.49 0.56 0.49 0.44 0.47 0.51 -
P/RPS 3.13 1.88 2.65 2.36 2.15 2.87 3.85 -12.92%
P/EPS 525.16 10.54 18.71 19.19 30.73 5.61 2.97 3080.33%
EY 0.19 9.48 5.35 5.21 3.25 17.84 33.62 -96.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.39 0.34 0.44 0.37 0.40 -1.67%

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