[DUTALND] QoQ Cumulative 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- 1.43%
YoY- 532.61%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,651 60,423 44,952 32,189 12,176 58,268 44,483 -63.85%
PBT -7,230 75,419 42,239 45,557 43,290 -19,246 -15,408 -39.58%
Tax -166 -2,303 -1,779 -2,619 -491 -1,293 -993 -69.62%
NP -7,396 73,116 40,460 42,938 42,799 -20,539 -16,401 -41.16%
-
NP to SH -6,851 75,075 42,035 43,957 43,338 -18,562 -15,584 -42.15%
-
Tax Rate - 3.05% 4.21% 5.75% 1.13% - - -
Total Cost 17,047 -12,693 4,492 -10,749 -30,623 78,807 60,884 -57.16%
-
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 -0.82% 8.87% 5.07% 5.30% 5.23% -2.99% -1.96% -
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 1.14 7.14 5.31 3.80 1.44 8.73 7.06 -70.31%
EPS -0.81 8.87 4.97 5.20 5.12 -2.78 -2.52 -53.04%
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 1.14 7.14 5.31 3.80 1.44 6.89 5.26 -63.88%
EPS -0.81 8.87 4.97 5.20 5.12 -2.19 -1.84 -42.10%
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 69.70 7.28 9.22 12.49 29.88 5.61 6.37 392.14%
P/EPS -98.18 5.86 9.86 9.14 8.40 -17.62 -18.19 207.38%
EY -1.02 17.06 10.14 10.94 11.91 -5.68 -5.50 -67.44%
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 56.99 7.28 9.79 12.49 33.01 4.92 8.00 269.78%
P/EPS -80.28 5.86 10.47 9.14 9.27 -15.46 -22.84 130.99%
EY -1.25 17.06 9.55 10.94 10.78 -6.47 -4.38 -56.62%
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