[DUTALND] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 4.62%
YoY- 12.89%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 83,067 79,643 82,287 87,933 97,232 109,632 122,290 -22.67%
PBT -44,420 -53,913 -52,473 -69,215 -72,790 -76,329 -77,036 -30.65%
Tax -7,873 -6,768 -7,413 -6,068 -4,299 -1,642 1,353 -
NP -52,293 -60,681 -59,886 -75,283 -77,089 -77,971 -75,683 -21.79%
-
NP to SH -47,121 -55,373 -54,442 -68,502 -71,819 -74,146 -73,321 -25.46%
-
Tax Rate - - - - - - - -
Total Cost 135,360 140,324 142,173 163,216 174,321 187,603 197,973 -22.33%
-
Net Worth -546,353 -537,708 -518,353 -510,535 -471,610 -475,241 -458,816 12.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -546,353 -537,708 -518,353 -510,535 -471,610 -475,241 -458,816 12.30%
NOSH 393,060 392,488 392,692 392,719 393,009 392,761 392,150 0.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -62.95% -76.19% -72.78% -85.61% -79.28% -71.12% -61.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.13 20.29 20.95 22.39 24.74 27.91 31.18 -22.79%
EPS -11.99 -14.11 -13.86 -17.44 -18.27 -18.88 -18.70 -25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.39 -1.37 -1.32 -1.30 -1.20 -1.21 -1.17 12.13%
Adjusted Per Share Value based on latest NOSH - 392,719
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.20 9.78 10.10 10.80 11.94 13.46 15.01 -22.65%
EPS -5.79 -6.80 -6.68 -8.41 -8.82 -9.10 -9.00 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6708 -0.6602 -0.6364 -0.6268 -0.579 -0.5835 -0.5633 12.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.20 1.05 1.00 1.00 1.20 1.05 0.95 -
P/RPS 5.68 5.17 4.77 4.47 4.85 3.76 3.05 51.19%
P/EPS -10.01 -7.44 -7.21 -5.73 -6.57 -5.56 -5.08 56.97%
EY -9.99 -13.44 -13.86 -17.44 -15.23 -17.98 -19.68 -36.28%
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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 27/11/06 07/09/06 31/05/06 20/02/06 22/11/05 26/08/05 -
Price 1.50 1.20 0.95 1.00 1.10 1.05 1.10 -
P/RPS 7.10 5.91 4.53 4.47 4.45 3.76 3.53 59.13%
P/EPS -12.51 -8.51 -6.85 -5.73 -6.02 -5.56 -5.88 65.19%
EY -7.99 -11.76 -14.59 -17.44 -16.61 -17.98 -17.00 -39.46%
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