[DUTALND] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -5.98%
YoY- -1.42%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 88,898 87,933 160,086 237,376 247,837 256,136 326,811 -19.49%
PBT -42,032 -69,215 -82,330 -123,921 -88,259 -80,655 -41,874 0.06%
Tax -8,751 -6,068 3,690 26,674 -7,631 38,470 69,269 -
NP -50,783 -75,283 -78,640 -97,247 -95,890 -42,185 27,395 -
-
NP to SH -45,799 -68,502 -78,640 -97,247 -95,890 -77,404 -34,779 4.69%
-
Tax Rate - - - - - - - -
Total Cost 139,681 163,216 238,726 334,623 343,727 298,321 299,416 -11.92%
-
Net Worth -562,685 -510,535 -443,340 -377,106 -266,720 -176,540 -79,985 38.40%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -562,685 -510,535 -443,340 -377,106 -266,720 -176,540 -79,985 38.40%
NOSH 39,266 392,719 392,336 392,819 392,235 392,311 399,925 -32.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -57.13% -85.61% -49.12% -40.97% -38.69% -16.47% 8.38% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 226.40 22.39 40.80 60.43 63.19 65.29 81.72 18.50%
EPS -116.64 -17.44 -20.04 -24.76 -24.45 -19.73 -8.70 54.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -14.33 -1.30 -1.13 -0.96 -0.68 -0.45 -0.20 103.73%
Adjusted Per Share Value based on latest NOSH - 392,819
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.51 10.39 18.92 28.05 29.29 30.27 38.62 -19.49%
EPS -5.41 -8.10 -9.29 -11.49 -11.33 -9.15 -4.11 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.665 -0.6034 -0.524 -0.4457 -0.3152 -0.2086 -0.0945 38.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.60 1.00 1.00 1.30 0.80 0.90 1.20 -
P/RPS 0.71 4.47 2.45 2.15 1.27 1.38 1.47 -11.41%
P/EPS -1.37 -5.73 -4.99 -5.25 -3.27 -4.56 -13.80 -31.94%
EY -72.90 -17.44 -20.04 -19.04 -30.56 -21.92 -7.25 46.88%
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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 20/05/05 26/05/04 29/05/03 29/05/02 25/05/01 -
Price 0.64 1.00 1.00 1.30 0.75 0.90 1.30 -
P/RPS 0.28 4.47 2.45 2.15 1.19 1.38 1.59 -25.12%
P/EPS -0.55 -5.73 -4.99 -5.25 -3.07 -4.56 -14.95 -42.31%
EY -182.25 -17.44 -20.04 -19.04 -32.60 -21.92 -6.69 73.41%
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