[DUTALND] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 15.0%
YoY- 2143.33%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,933 144,687 124,620 79,113 146,628 134,200 83,067 -4.77%
PBT -12,804 545 23,995 87,025 21,779 408,250 -44,420 -18.70%
Tax -3,799 -5,360 -7,207 14,737 -17,752 -20,831 -7,873 -11.42%
NP -16,603 -4,815 16,788 101,762 4,027 387,419 -52,293 -17.38%
-
NP to SH -15,516 -3,911 17,678 102,520 4,570 359,775 -47,121 -16.88%
-
Tax Rate - 983.49% 30.04% -16.93% 81.51% 5.10% - -
Total Cost 78,536 149,502 107,832 -22,649 142,601 -253,219 135,360 -8.66%
-
Net Worth 796,430 800,566 855,155 770,223 782,449 785,297 -546,353 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 796,430 800,566 855,155 770,223 782,449 785,297 -546,353 -
NOSH 622,211 598,704 590,576 597,999 565,353 564,962 393,060 7.94%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -26.81% -3.33% 13.47% 128.63% 2.75% 288.69% -62.95% -
ROE -1.95% -0.49% 2.07% 13.31% 0.58% 45.81% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.95 25.48 21.10 13.23 25.94 23.75 21.13 -11.78%
EPS -2.49 -0.69 2.99 17.14 0.81 63.68 -11.99 -23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.41 1.448 1.288 1.384 1.39 -1.39 -
Adjusted Per Share Value based on latest NOSH - 597,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.60 17.76 15.30 9.71 18.00 16.48 10.20 -4.78%
EPS -1.91 -0.48 2.17 12.59 0.56 44.17 -5.79 -16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9778 0.9829 1.0499 0.9457 0.9607 0.9642 -0.6708 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.52 0.52 0.53 0.50 0.46 1.05 1.20 -
P/RPS 5.22 2.04 2.51 3.78 1.77 4.42 5.68 -1.39%
P/EPS -20.85 -75.49 17.71 2.92 56.91 1.65 -10.01 12.99%
EY -4.80 -1.32 5.65 34.29 1.76 60.65 -9.99 -11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 0.39 0.33 0.76 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 04/02/10 26/02/09 29/02/08 15/02/07 -
Price 0.47 0.52 0.56 0.51 0.33 0.73 1.50 -
P/RPS 4.72 2.04 2.65 3.85 1.27 3.07 7.10 -6.57%
P/EPS -18.85 -75.49 18.71 2.97 40.82 1.15 -12.51 7.06%
EY -5.31 -1.32 5.35 33.62 2.45 87.23 -7.99 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.40 0.24 0.53 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