[DUTALND] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -121.33%
YoY- -25.69%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 66,748 190,924 60,624 49,920 140,148 125,484 83,220 -3.60%
PBT -10,516 2,208 6,224 -20,420 -8,952 14,844 -70,168 -27.09%
Tax -5,444 312 332 280 -6,556 -9,184 -2,020 17.94%
NP -15,960 2,520 6,556 -20,140 -15,508 5,660 -72,188 -22.22%
-
NP to SH -14,760 3,552 7,624 -19,220 -15,292 6,348 -66,880 -22.24%
-
Tax Rate - -14.13% -5.33% - - 61.87% - -
Total Cost 82,708 188,404 54,068 70,060 155,656 119,824 155,408 -9.96%
-
Net Worth 822,688 843,007 859,486 756,494 792,148 770,828 -537,708 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 822,688 843,007 859,486 756,494 792,148 770,828 -537,708 -
NOSH 604,918 591,999 595,625 585,975 562,205 566,785 392,488 7.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -23.91% 1.32% 10.81% -40.34% -11.07% 4.51% -86.74% -
ROE -1.79% 0.42% 0.89% -2.54% -1.93% 0.82% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.03 32.25 10.18 8.52 24.93 22.14 21.20 -10.30%
EPS -2.44 0.60 1.28 -3.28 -2.72 1.12 -17.04 -27.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.424 1.443 1.291 1.409 1.36 -1.37 -
Adjusted Per Share Value based on latest NOSH - 585,975
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.89 22.56 7.16 5.90 16.56 14.83 9.84 -3.61%
EPS -1.74 0.42 0.90 -2.27 -1.81 0.75 -7.90 -22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9723 0.9963 1.0158 0.8941 0.9362 0.911 -0.6355 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.58 0.44 0.57 0.57 1.13 1.05 -
P/RPS 4.53 1.80 4.32 6.69 2.29 5.10 4.95 -1.46%
P/EPS -20.49 96.67 34.38 -17.38 -20.96 100.89 -6.16 22.15%
EY -4.88 1.03 2.91 -5.75 -4.77 0.99 -16.23 -18.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.30 0.44 0.40 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 23/11/10 19/11/09 26/11/08 19/11/07 27/11/06 -
Price 0.51 0.53 0.49 0.56 0.35 1.05 1.20 -
P/RPS 4.62 1.64 4.81 6.57 1.40 4.74 5.66 -3.32%
P/EPS -20.90 88.33 38.28 -17.07 -12.87 93.75 -7.04 19.86%
EY -4.78 1.13 2.61 -5.86 -7.77 1.07 -14.20 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.34 0.43 0.25 0.77 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