[DUTALND] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -79.22%
YoY- 136.93%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 37,788 36,094 41,294 40,228 46,652 44,961 42,690 -7.81%
PBT 66 4,940 5,966 25,004 63,325 78,344 -23,138 -
Tax -3,053 -1,942 -6,550 -15,064 -10,959 -12,310 -840 136.57%
NP -2,987 2,997 -584 9,940 52,366 66,033 -23,978 -75.08%
-
NP to SH -3,719 1,853 362 10,120 48,692 61,176 -21,894 -69.36%
-
Tax Rate 4,625.76% 39.31% 109.79% 60.25% 17.31% 15.71% - -
Total Cost 40,775 33,097 41,878 30,288 -5,714 -21,072 66,668 -27.96%
-
Net Worth 922,268 930,729 930,729 930,729 930,729 896,885 837,656 6.63%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 922,268 930,729 930,729 930,729 930,729 896,885 837,656 6.63%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -7.90% 8.30% -1.41% 24.71% 112.25% 146.87% -56.17% -
ROE -0.40% 0.20% 0.04% 1.09% 5.23% 6.82% -2.61% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.47 4.27 4.88 4.75 5.51 5.31 5.05 -7.81%
EPS -0.44 0.21 0.04 1.20 5.75 7.23 -2.58 -69.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.10 1.10 1.10 1.06 0.99 6.63%
Adjusted Per Share Value based on latest NOSH - 846,118
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.64 4.43 5.07 4.94 5.73 5.52 5.24 -7.79%
EPS -0.46 0.23 0.04 1.24 5.98 7.51 -2.69 -69.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1323 1.1427 1.1427 1.1427 1.1427 1.1012 1.0284 6.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.44 0.475 0.455 0.455 0.495 0.535 0.51 -
P/RPS 9.85 11.13 9.32 9.57 8.98 10.07 10.11 -1.72%
P/EPS -100.11 216.86 1,063.49 38.04 8.60 7.40 -19.71 195.77%
EY -1.00 0.46 0.09 2.63 11.63 13.51 -5.07 -66.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.41 0.41 0.45 0.50 0.52 -16.06%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 24/02/16 24/11/15 25/08/15 26/05/15 25/02/15 -
Price 0.435 0.45 0.475 0.47 0.385 0.55 0.55 -
P/RPS 9.74 10.55 9.73 9.89 6.98 10.35 10.90 -7.23%
P/EPS -98.97 205.44 1,110.24 39.30 6.69 7.61 -21.26 179.06%
EY -1.01 0.49 0.09 2.54 14.95 13.15 -4.70 -64.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.43 0.43 0.35 0.52 0.56 -20.11%

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