[DUTALND] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 56.22%
YoY- 74.66%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 60,104 126,720 68,378 61,446 104,192 160,314 91,160 -6.70%
PBT -18,004 -502 5,320 -9,416 -27,716 42,612 -51,446 -16.04%
Tax -3,376 448 3,686 118 -5,940 -10,246 -5,504 -7.81%
NP -21,380 -54 9,006 -9,298 -33,656 32,366 -56,950 -15.05%
-
NP to SH -20,322 754 9,954 -8,414 -33,200 33,004 -51,678 -14.39%
-
Tax Rate - - -69.29% - - 24.04% - -
Total Cost 81,484 126,774 59,372 70,744 137,848 127,948 148,110 -9.47%
-
Net Worth 783,498 844,172 857,939 763,185 781,442 785,540 -545,839 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 783,498 844,172 857,939 763,185 781,442 785,540 -545,839 -
NOSH 612,108 598,704 592,500 592,535 564,625 565,136 392,689 7.67%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -35.57% -0.04% 13.17% -15.13% -32.30% 20.19% -62.47% -
ROE -2.59% 0.09% 1.16% -1.10% -4.25% 4.20% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.82 21.17 11.54 10.37 18.45 28.37 23.21 -13.34%
EPS -3.32 0.12 1.68 -1.42 -5.88 5.84 -13.16 -20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.41 1.448 1.288 1.384 1.39 -1.39 -
Adjusted Per Share Value based on latest NOSH - 597,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.10 14.98 8.08 7.26 12.31 18.95 10.77 -6.70%
EPS -2.40 0.09 1.18 -0.99 -3.92 3.90 -6.11 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.926 0.9977 1.014 0.902 0.9236 0.9284 -0.6451 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.52 0.52 0.53 0.50 0.46 1.05 1.20 -
P/RPS 5.30 2.46 4.59 4.82 2.49 3.70 5.17 0.41%
P/EPS -15.66 412.90 31.55 -35.21 -7.82 17.98 -9.12 9.42%
EY -6.38 0.24 3.17 -2.84 -12.78 5.56 -10.97 -8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 0.39 0.33 0.76 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 04/02/10 26/02/09 29/02/08 15/02/07 -
Price 0.47 0.52 0.56 0.51 0.33 0.73 1.50 -
P/RPS 4.79 2.46 4.85 4.92 1.79 2.57 6.46 -4.85%
P/EPS -14.16 412.90 33.33 -35.92 -5.61 12.50 -11.40 3.67%
EY -7.06 0.24 3.00 -2.78 -17.82 8.00 -8.77 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.40 0.24 0.53 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