[DUTALND] YoY 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- 0.03%
YoY- -48.66%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
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 24,775 21,351 33,751 63,809 67,007 76,960 83,457 -18.31%
PBT -8,181 -17,674 -21,213 -29,014 -17,511 -13,819 -12,930 -7.34%
Tax -2,247 -1,142 1,515 6,779 2,554 -967 12,930 -
NP -10,428 -18,816 -19,698 -22,235 -14,957 -14,786 0 -
-
NP to SH -9,119 -17,371 -19,698 -22,235 -14,957 -14,786 -9,284 -0.29%
-
Tax Rate - - - - - - - -
Total Cost 35,203 40,167 53,449 86,044 81,964 91,746 83,457 -13.39%
-
Net Worth -546,353 -471,610 -423,781 -357,488 -251,246 -152,958 -74,271 39.43%
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 -546,353 -471,610 -423,781 -357,488 -251,246 -152,958 -74,271 39.43%
NOSH 393,060 393,009 392,390 392,844 392,572 392,201 464,200 -2.73%
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 -42.09% -88.13% -58.36% -34.85% -22.32% -19.21% 0.00% -
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 6.30 5.43 8.60 16.24 17.07 19.62 17.98 -16.02%
EPS -2.32 -4.42 -5.02 -5.66 -3.81 -3.77 -2.00 2.50%
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 3.04 2.62 4.14 7.83 8.23 9.45 10.25 -18.32%
EPS -1.12 -2.13 -2.42 -2.73 -1.84 -1.82 -1.14 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6708 -0.579 -0.5203 -0.4389 -0.3085 -0.1878 -0.0912 39.43%
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 19.04 22.09 13.95 5.54 5.86 8.15 10.85 9.82%
P/EPS -51.72 -27.15 -23.90 -15.90 -26.25 -42.44 -97.50 -10.02%
EY -1.93 -3.68 -4.18 -6.29 -3.81 -2.36 -1.03 11.02%
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 23.80 20.25 12.79 7.39 4.98 6.37 9.18 17.19%
P/EPS -64.66 -24.89 -21.91 -21.20 -22.31 -33.16 -82.50 -3.97%
EY -1.55 -4.02 -4.56 -4.72 -4.48 -3.02 -1.21 4.21%
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