[DUTALND] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -75.37%
YoY- -1166.34%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,590 11,694 20,013 13,365 15,629 19,033 18,243 -8.66%
PBT -3,268 -4,339 2,267 -6,373 -803 1,104 397 -
Tax 491 -254 -2,128 -327 146 1,760 -11 -
NP -2,777 -4,593 139 -6,700 -657 2,864 386 -
-
NP to SH -2,349 -4,096 619 -6,471 -511 3,071 598 -
-
Tax Rate - - 93.87% - - -159.42% 2.77% -
Total Cost 13,367 16,287 19,874 20,065 16,286 16,169 17,857 -4.71%
-
Net Worth 930,729 837,656 829,195 796,430 844,172 855,155 770,223 3.20%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 930,729 837,656 829,195 796,430 844,172 855,155 770,223 3.20%
NOSH 846,118 846,118 846,118 622,211 598,704 590,576 597,999 5.95%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -26.22% -39.28% 0.69% -50.13% -4.20% 15.05% 2.12% -
ROE -0.25% -0.49% 0.07% -0.81% -0.06% 0.36% 0.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.25 1.38 2.37 2.15 2.61 3.22 3.05 -13.80%
EPS -0.28 -0.48 0.07 -1.04 -0.09 0.52 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.99 0.98 1.28 1.41 1.448 1.288 -2.59%
Adjusted Per Share Value based on latest NOSH - 622,211
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.25 1.38 2.37 1.58 1.85 2.25 2.16 -8.70%
EPS -0.28 -0.48 0.07 -0.76 -0.06 0.36 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.99 0.98 0.9413 0.9977 1.0107 0.9103 3.20%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.455 0.51 0.475 0.52 0.52 0.53 0.50 -
P/RPS 36.35 36.90 20.08 24.21 19.92 16.45 16.39 14.18%
P/EPS -163.89 -105.35 649.28 -50.00 -609.25 101.92 500.00 -
EY -0.61 -0.95 0.15 -2.00 -0.16 0.98 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.48 0.41 0.37 0.37 0.39 0.83%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 23/02/11 04/02/10 -
Price 0.475 0.55 0.475 0.47 0.52 0.56 0.51 -
P/RPS 37.95 39.80 20.08 21.88 19.92 17.38 16.72 14.63%
P/EPS -171.10 -113.61 649.28 -45.19 -609.25 107.69 510.00 -
EY -0.58 -0.88 0.15 -2.21 -0.16 0.93 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.48 0.37 0.37 0.39 0.40 1.21%

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