[DUTALND] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.02%
YoY- -51.75%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 91,160 89,600 139,716 238,420 263,204 297,220 326,602 -19.15%
PBT -51,446 -67,552 -76,044 -114,486 -66,040 -56,760 25,282 -
Tax -5,504 -4,584 6,720 25,532 7,420 2,598 10,940 -
NP -56,950 -72,136 -69,324 -88,954 -58,620 -54,162 36,222 -
-
NP to SH -51,678 -66,320 -69,324 -88,954 -58,620 -54,162 36,222 -
-
Tax Rate - - - - - - -43.27% -
Total Cost 148,110 161,736 209,040 327,374 321,824 351,382 290,380 -10.60%
-
Net Worth -545,839 -471,469 -423,952 -357,229 -251,453 -153,066 -57,955 45.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -545,839 -471,469 -423,952 -357,229 -251,453 -153,066 -57,955 45.29%
NOSH 392,689 392,891 392,548 392,559 392,895 392,478 362,220 1.35%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -62.47% -80.51% -49.62% -37.31% -22.27% -18.22% 11.09% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.21 22.81 35.59 60.73 66.99 75.73 90.17 -20.23%
EPS -13.16 -16.88 -17.66 -22.66 -14.92 -13.80 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.39 -1.20 -1.08 -0.91 -0.64 -0.39 -0.16 43.35%
Adjusted Per Share Value based on latest NOSH - 392,844
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.77 10.59 16.51 28.18 31.11 35.13 38.60 -19.15%
EPS -6.11 -7.84 -8.19 -10.51 -6.93 -6.40 4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6451 -0.5572 -0.5011 -0.4222 -0.2972 -0.1809 -0.0685 45.29%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.20 1.20 1.20 0.90 1.00 1.60 1.95 -
P/RPS 5.17 5.26 3.37 1.48 1.49 2.11 2.16 15.64%
P/EPS -9.12 -7.11 -6.80 -3.97 -6.70 -11.59 19.50 -
EY -10.97 -14.07 -14.72 -25.18 -14.92 -8.63 5.13 -
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 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 20/02/06 28/02/05 19/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.50 1.10 1.10 1.20 0.85 1.25 1.65 -
P/RPS 6.46 4.82 3.09 1.98 1.27 1.65 1.83 23.38%
P/EPS -11.40 -6.52 -6.23 -5.30 -5.70 -9.06 16.50 -
EY -8.77 -15.35 -16.05 -18.88 -17.55 -11.04 6.06 -
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