[DUTALND] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 37.67%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 252,558 246,624 263,204 258,380 277,166 285,729 297,220 -10.31%
PBT -93,420 -72,330 -66,040 -62,032 -77,313 -57,736 -56,760 39.52%
Tax 16,826 11,025 7,420 4,624 -14,784 1,488 2,598 248.64%
NP -76,594 -61,305 -58,620 -57,408 -92,097 -56,248 -54,162 26.06%
-
NP to SH -76,594 -61,305 -58,620 -57,408 -92,097 -56,248 -54,162 26.06%
-
Tax Rate - - - - - - - -
Total Cost 329,152 307,929 321,824 315,788 369,263 341,977 351,382 -4.27%
-
Net Worth -314,175 -267,000 -251,453 -243,787 -227,751 -176,756 -153,066 61.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -314,175 -267,000 -251,453 -243,787 -227,751 -176,756 -153,066 61.72%
NOSH 392,719 392,647 392,895 393,205 392,675 392,793 392,478 0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -30.33% -24.86% -22.27% -22.22% -33.23% -19.69% -18.22% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 64.31 62.81 66.99 65.71 70.58 72.74 75.73 -10.35%
EPS -19.51 -15.61 -14.92 -14.60 -23.45 -14.32 -13.80 26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.80 -0.68 -0.64 -0.62 -0.58 -0.45 -0.39 61.65%
Adjusted Per Share Value based on latest NOSH - 393,205
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.01 30.28 32.32 31.72 34.03 35.08 36.49 -10.30%
EPS -9.40 -7.53 -7.20 -7.05 -11.31 -6.91 -6.65 26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3857 -0.3278 -0.3087 -0.2993 -0.2796 -0.217 -0.1879 61.72%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.80 1.00 0.55 0.90 0.90 1.60 -
P/RPS 1.09 1.27 1.49 0.84 1.28 1.24 2.11 -35.69%
P/EPS -3.59 -5.12 -6.70 -3.77 -3.84 -6.28 -11.59 -54.31%
EY -27.86 -19.52 -14.92 -26.55 -26.06 -15.91 -8.63 118.89%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 -
Price 0.85 0.75 0.85 0.55 0.80 0.90 1.25 -
P/RPS 1.32 1.19 1.27 0.84 1.13 1.24 1.65 -13.85%
P/EPS -4.36 -4.80 -5.70 -3.77 -3.41 -6.28 -9.06 -38.67%
EY -22.95 -20.82 -17.55 -26.55 -29.32 -15.91 -11.04 63.10%
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