[DUTALND] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -1.71%
YoY- 25.32%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 77,929 178,355 110,189 79,643 109,632 213,297 243,364 -17.27%
PBT 75,008 51,788 381,680 -53,913 -76,329 -94,981 -106,141 -
Tax 13,417 -20,042 -19,457 -6,768 -1,642 13,306 21,657 -7.66%
NP 88,425 31,746 362,223 -60,681 -77,971 -81,675 -84,484 -
-
NP to SH 89,145 32,262 335,741 -55,373 -74,146 -81,675 -84,484 -
-
Tax Rate -17.89% 38.70% 5.10% - - - - -
Total Cost -10,496 146,609 -252,034 140,324 187,603 294,972 327,848 -
-
Net Worth 756,494 792,148 770,828 -537,708 -475,241 -404,538 -334,022 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 756,494 792,148 770,828 -537,708 -475,241 -404,538 -334,022 -
NOSH 585,975 562,205 566,785 392,488 392,761 392,755 392,968 6.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 113.47% 17.80% 328.73% -76.19% -71.12% -38.29% -34.72% -
ROE 11.78% 4.07% 43.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.30 31.72 19.44 20.29 27.91 54.31 61.93 -22.59%
EPS 15.21 5.74 59.24 -14.11 -18.88 -20.80 -21.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.291 1.409 1.36 -1.37 -1.21 -1.03 -0.85 -
Adjusted Per Share Value based on latest NOSH - 392,488
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.57 21.90 13.53 9.78 13.46 26.19 29.88 -17.26%
EPS 10.94 3.96 41.22 -6.80 -9.10 -10.03 -10.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9288 0.9726 0.9464 -0.6602 -0.5835 -0.4967 -0.4101 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.57 0.57 1.13 1.05 1.05 1.35 0.70 -
P/RPS 4.29 1.80 5.81 5.17 3.76 2.49 1.13 24.87%
P/EPS 3.75 9.93 1.91 -7.44 -5.56 -6.49 -3.26 -
EY 26.69 10.07 52.42 -13.44 -17.98 -15.40 -30.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 26/11/08 19/11/07 27/11/06 22/11/05 30/11/04 21/11/03 -
Price 0.56 0.35 1.05 1.20 1.05 1.35 0.85 -
P/RPS 4.21 1.10 5.40 5.91 3.76 2.49 1.37 20.55%
P/EPS 3.68 6.10 1.77 -8.51 -5.56 -6.49 -3.95 -
EY 27.17 16.40 56.42 -11.76 -17.98 -15.40 -25.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.25 0.77 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