[DUTALND] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -49.29%
YoY- 532.61%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,604 60,423 59,936 64,378 48,704 58,268 59,310 -24.87%
PBT -28,920 75,419 56,318 91,114 173,160 -19,246 -20,544 25.57%
Tax -664 -2,303 -2,372 -5,238 -1,964 -1,293 -1,324 -36.85%
NP -29,584 73,116 53,946 85,876 171,196 -20,539 -21,868 22.29%
-
NP to SH -27,404 75,075 56,046 87,914 173,352 -18,562 -20,778 20.24%
-
Tax Rate - 3.05% 4.21% 5.75% 1.13% - - -
Total Cost 68,188 -12,693 5,989 -21,498 -122,492 78,807 81,178 -10.96%
-
Net Worth 837,656 846,118 829,195 829,195 829,195 620,647 793,879 3.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 837,656 846,118 829,195 829,195 829,195 620,647 793,879 3.63%
NOSH 846,118 846,118 846,118 846,118 846,118 667,362 630,063 21.69%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -76.63% 121.01% 90.01% 133.39% 351.50% -35.25% -36.87% -
ROE -3.27% 8.87% 6.76% 10.60% 20.91% -2.99% -2.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.56 7.14 7.08 7.61 5.76 8.73 9.41 -38.27%
EPS -3.24 8.87 6.63 10.40 20.48 -2.78 -3.36 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.98 0.98 0.98 0.93 1.26 -14.83%
Adjusted Per Share Value based on latest NOSH - 846,118
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.56 7.14 7.08 7.61 5.76 6.89 7.01 -24.90%
EPS -3.24 8.87 6.63 10.40 20.48 -2.19 -2.46 20.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.98 0.98 0.98 0.7335 0.9383 3.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.795 0.52 0.49 0.475 0.43 0.49 0.45 -
P/RPS 17.42 7.28 6.92 6.24 7.47 5.61 4.78 136.63%
P/EPS -24.55 5.86 7.40 4.57 2.10 -17.62 -13.65 47.83%
EY -4.07 17.06 13.52 21.87 47.65 -5.68 -7.33 -32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.52 0.50 0.48 0.44 0.53 0.36 70.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 21/05/14 27/02/14 28/11/13 28/08/13 29/05/13 -
Price 0.65 0.52 0.52 0.475 0.475 0.43 0.565 -
P/RPS 14.25 7.28 7.34 6.24 8.25 4.92 6.00 77.91%
P/EPS -20.07 5.86 7.85 4.57 2.32 -15.46 -17.13 11.12%
EY -4.98 17.06 12.74 21.87 43.13 -6.47 -5.84 -10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.53 0.48 0.48 0.46 0.45 29.05%

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