[DUTALND] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -2.25%
YoY- -105.59%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,378 48,704 58,268 59,310 60,104 66,748 95,241 -22.92%
PBT 91,114 173,160 -19,246 -20,544 -18,004 -10,516 -4,053 -
Tax -5,238 -1,964 -1,293 -1,324 -3,376 -5,444 -1,887 97.14%
NP 85,876 171,196 -20,539 -21,868 -21,380 -15,960 -5,940 -
-
NP to SH 87,914 173,352 -18,562 -20,778 -20,322 -14,760 -4,978 -
-
Tax Rate 5.75% 1.13% - - - - - -
Total Cost -21,498 -122,492 78,807 81,178 81,484 82,708 101,181 -
-
Net Worth 829,195 829,195 620,647 793,879 783,498 822,688 815,672 1.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 829,195 829,195 620,647 793,879 783,498 822,688 815,672 1.09%
NOSH 846,118 846,118 667,362 630,063 612,108 604,918 599,759 25.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 133.39% 351.50% -35.25% -36.87% -35.57% -23.91% -6.24% -
ROE 10.60% 20.91% -2.99% -2.62% -2.59% -1.79% -0.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.61 5.76 8.73 9.41 9.82 11.03 15.88 -38.67%
EPS 10.40 20.48 -2.78 -3.36 -3.32 -2.44 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.93 1.26 1.28 1.36 1.36 -19.57%
Adjusted Per Share Value based on latest NOSH - 630,063
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.61 5.76 6.89 7.01 7.10 7.89 11.26 -22.93%
EPS 10.40 20.48 -2.19 -2.46 -2.40 -1.74 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.7335 0.9383 0.926 0.9723 0.964 1.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.475 0.43 0.49 0.45 0.52 0.50 0.45 -
P/RPS 6.24 7.47 5.61 4.78 5.30 4.53 2.83 69.16%
P/EPS 4.57 2.10 -17.62 -13.65 -15.66 -20.49 -54.22 -
EY 21.87 47.65 -5.68 -7.33 -6.38 -4.88 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.53 0.36 0.41 0.37 0.33 28.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.475 0.475 0.43 0.565 0.47 0.51 0.53 -
P/RPS 6.24 8.25 4.92 6.00 4.79 4.62 3.34 51.51%
P/EPS 4.57 2.32 -15.46 -17.13 -14.16 -20.90 -63.86 -
EY 21.87 43.13 -6.47 -5.84 -7.06 -4.78 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.46 0.45 0.37 0.38 0.39 14.80%

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