[DUTALND] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 34.33%
YoY- -822.5%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 44,483 30,052 16,687 95,241 78,040 63,360 47,731 -4.58%
PBT -15,408 -9,002 -2,629 -4,053 -5,381 -251 552 -
Tax -993 -1,688 -1,361 -1,887 -2,923 224 78 -
NP -16,401 -10,690 -3,990 -5,940 -8,304 -27 630 -
-
NP to SH -15,584 -10,161 -3,690 -4,978 -7,580 377 888 -
-
Tax Rate - - - - - - -14.13% -
Total Cost 60,884 40,742 20,677 101,181 86,344 63,387 47,101 18.64%
-
Net Worth 793,879 783,498 822,688 815,672 829,622 844,172 843,007 -3.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 793,879 783,498 822,688 815,672 829,622 844,172 843,007 -3.92%
NOSH 630,063 612,108 604,918 599,759 596,850 598,704 591,999 4.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -36.87% -35.57% -23.91% -6.24% -10.64% -0.04% 1.32% -
ROE -1.96% -1.30% -0.45% -0.61% -0.91% 0.04% 0.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.06 4.91 2.76 15.88 13.08 10.58 8.06 -8.44%
EPS -2.52 -1.66 -0.61 -0.83 -1.27 0.06 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.28 1.36 1.36 1.39 1.41 1.424 -7.82%
Adjusted Per Share Value based on latest NOSH - 605,116
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.46 3.69 2.05 11.69 9.58 7.78 5.86 -4.59%
EPS -1.91 -1.25 -0.45 -0.61 -0.93 0.05 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9747 0.962 1.0101 1.0015 1.0186 1.0364 1.035 -3.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.45 0.52 0.50 0.45 0.49 0.52 0.58 -
P/RPS 6.37 10.59 18.13 2.83 3.75 4.91 7.19 -7.74%
P/EPS -18.19 -31.33 -81.97 -54.22 -38.58 825.80 386.67 -
EY -5.50 -3.19 -1.22 -1.84 -2.59 0.12 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.37 0.33 0.35 0.37 0.41 -8.29%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 -
Price 0.565 0.47 0.51 0.53 0.45 0.52 0.53 -
P/RPS 8.00 9.57 18.49 3.34 3.44 4.91 6.57 14.01%
P/EPS -22.84 -28.31 -83.61 -63.86 -35.43 825.80 353.33 -
EY -4.38 -3.53 -1.20 -1.57 -2.82 0.12 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.38 0.39 0.32 0.37 0.37 13.92%

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