[DUTALND] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -121.33%
YoY- -25.69%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 121,154 76,030 61,446 49,920 100,486 83,178 104,192 10.60%
PBT 16,627 -4,598 -9,416 -20,420 77,875 52,734 -27,716 -
Tax -8,991 -2,453 118 280 11,708 -4,276 -5,940 31.93%
NP 7,636 -7,052 -9,298 -20,140 89,583 48,458 -33,656 -
-
NP to SH 8,494 -6,152 -8,414 -19,220 90,127 49,016 -33,200 -
-
Tax Rate 54.07% - - - -15.03% 8.11% - -
Total Cost 113,518 83,082 70,744 70,060 10,903 34,720 137,848 -12.17%
-
Net Worth 925,003 761,309 763,185 756,494 740,535 730,722 781,442 11.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 925,003 761,309 763,185 756,494 740,535 730,722 781,442 11.93%
NOSH 589,925 591,538 592,535 585,975 566,158 564,700 564,625 2.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.30% -9.28% -15.13% -40.34% 89.15% 58.26% -32.30% -
ROE 0.92% -0.81% -1.10% -2.54% 12.17% 6.71% -4.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.54 12.85 10.37 8.52 17.75 14.73 18.45 7.43%
EPS 1.44 -1.04 -1.42 -3.28 15.91 8.68 -5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.568 1.287 1.288 1.291 1.308 1.294 1.384 8.70%
Adjusted Per Share Value based on latest NOSH - 585,975
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.32 8.99 7.26 5.90 11.88 9.83 12.31 10.63%
EPS 1.00 -0.73 -0.99 -2.27 10.65 5.79 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0932 0.8998 0.902 0.8941 0.8752 0.8636 0.9236 11.92%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.50 0.50 0.57 0.56 0.38 0.46 -
P/RPS 2.09 3.89 4.82 6.69 3.16 2.58 2.49 -11.04%
P/EPS 29.86 -48.08 -35.21 -17.38 3.52 4.38 -7.82 -
EY 3.35 -2.08 -2.84 -5.75 28.43 22.84 -12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.39 0.44 0.43 0.29 0.33 -12.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 04/02/10 19/11/09 28/08/09 29/05/09 26/02/09 -
Price 0.44 0.47 0.51 0.56 0.56 0.41 0.33 -
P/RPS 2.14 3.66 4.92 6.57 3.16 2.78 1.79 12.68%
P/EPS 30.56 -45.19 -35.92 -17.07 3.52 4.72 -5.61 -
EY 3.27 -2.21 -2.78 -5.86 28.43 21.17 -17.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.40 0.43 0.43 0.32 0.24 10.85%

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