[DUTALND] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -98.57%
YoY- 109.57%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 488 10,590 11,694 20,013 13,365 15,629 19,033 -45.66%
PBT 2,057 -3,268 -4,339 2,267 -6,373 -803 1,104 10.91%
Tax -1,456 491 -254 -2,128 -327 146 1,760 -
NP 601 -2,777 -4,593 139 -6,700 -657 2,864 -22.89%
-
NP to SH 901 -2,349 -4,096 619 -6,471 -511 3,071 -18.46%
-
Tax Rate 70.78% - - 93.87% - - -159.42% -
Total Cost -113 13,367 16,287 19,874 20,065 16,286 16,169 -
-
Net Worth 930,729 930,729 837,656 829,195 796,430 844,172 855,155 1.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 930,729 930,729 837,656 829,195 796,430 844,172 855,155 1.42%
NOSH 846,118 846,118 846,118 846,118 622,211 598,704 590,576 6.17%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 123.16% -26.22% -39.28% 0.69% -50.13% -4.20% 15.05% -
ROE 0.10% -0.25% -0.49% 0.07% -0.81% -0.06% 0.36% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.06 1.25 1.38 2.37 2.15 2.61 3.22 -48.47%
EPS 0.11 -0.28 -0.48 0.07 -1.04 -0.09 0.52 -22.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 0.99 0.98 1.28 1.41 1.448 -4.47%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.06 1.30 1.44 2.46 1.64 1.92 2.34 -45.66%
EPS 0.11 -0.29 -0.50 0.08 -0.79 -0.06 0.38 -18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1427 1.1427 1.0284 1.0181 0.9778 1.0364 1.0499 1.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.455 0.51 0.475 0.52 0.52 0.53 -
P/RPS 693.54 36.35 36.90 20.08 24.21 19.92 16.45 86.45%
P/EPS 375.64 -163.89 -105.35 649.28 -50.00 -609.25 101.92 24.26%
EY 0.27 -0.61 -0.95 0.15 -2.00 -0.16 0.98 -19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.52 0.48 0.41 0.37 0.37 -0.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 23/02/11 -
Price 0.44 0.475 0.55 0.475 0.47 0.52 0.56 -
P/RPS 762.89 37.95 39.80 20.08 21.88 19.92 17.38 87.70%
P/EPS 413.20 -171.10 -113.61 649.28 -45.19 -609.25 107.69 25.09%
EY 0.24 -0.58 -0.88 0.15 -2.21 -0.16 0.93 -20.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.56 0.48 0.37 0.37 0.39 0.42%

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