[DUTALND] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -110.02%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 52,096 80,157 45,580 44,800 69,858 119,210 131,602 -14.29%
PBT -13,858 21,306 -25,723 -33,776 -38,022 -57,243 -33,020 -13.46%
Tax -2,970 -5,123 -2,752 -2,292 3,360 12,766 3,710 -
NP -16,828 16,183 -28,475 -36,068 -34,662 -44,477 -29,310 -8.82%
-
NP to SH -16,600 16,502 -25,839 -33,160 -34,662 -44,477 -29,310 -9.03%
-
Tax Rate - 24.04% - - - - - -
Total Cost 68,924 63,974 74,055 80,868 104,520 163,687 160,912 -13.16%
-
Net Worth 781,442 785,540 -545,839 -471,469 -423,952 -357,229 -251,453 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 781,442 785,540 -545,839 -471,469 -423,952 -357,229 -251,453 -
NOSH 564,625 565,136 392,689 392,891 392,548 392,559 392,895 6.22%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -32.30% 20.19% -62.47% -80.51% -49.62% -37.31% -22.27% -
ROE -2.12% 2.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.23 14.18 11.61 11.40 17.80 30.37 33.50 -19.31%
EPS -2.94 2.92 -6.58 -8.44 -8.83 -11.33 -7.46 -14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.384 1.39 -1.39 -1.20 -1.08 -0.91 -0.64 -
Adjusted Per Share Value based on latest NOSH - 393,009
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.40 9.84 5.60 5.50 8.58 14.64 16.16 -14.29%
EPS -2.04 2.03 -3.17 -4.07 -4.26 -5.46 -3.60 -9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9594 0.9645 -0.6702 -0.5789 -0.5205 -0.4386 -0.3087 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.46 1.05 1.20 1.20 1.20 0.90 1.00 -
P/RPS 4.99 7.40 10.34 10.52 6.74 2.96 2.99 8.90%
P/EPS -15.65 35.96 -18.24 -14.22 -13.59 -7.94 -13.40 2.61%
EY -6.39 2.78 -5.48 -7.03 -7.36 -12.59 -7.46 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.76 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 15/02/07 20/02/06 28/02/05 19/02/04 27/02/03 -
Price 0.33 0.73 1.50 1.10 1.10 1.20 0.85 -
P/RPS 3.58 5.15 12.92 9.65 6.18 3.95 2.54 5.88%
P/EPS -11.22 25.00 -22.80 -13.03 -12.46 -10.59 -11.39 -0.25%
EY -8.91 4.00 -4.39 -7.67 -8.03 -9.44 -8.78 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.53 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