[DUTALND] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -109.0%
YoY- -25.69%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 64,131 26,300 18,243 12,480 38,102 10,288 17,059 142.36%
PBT 20,076 1,259 397 -5,105 38,324 53,409 -11,620 -
Tax -7,151 -1,899 -11 70 14,915 -237 -1,331 207.70%
NP 12,925 -640 386 -5,035 53,239 53,172 -12,951 -
-
NP to SH 13,108 -407 598 -4,805 53,365 53,362 -12,777 -
-
Tax Rate 35.62% 150.83% 2.77% - -38.92% 0.44% - -
Total Cost 51,206 26,940 17,857 17,515 -15,137 -42,884 30,010 42.93%
-
Net Worth 593,301 748,298 770,223 756,494 571,250 730,692 782,449 -16.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 593,301 748,298 770,223 756,494 571,250 730,692 782,449 -16.88%
NOSH 593,301 581,428 597,999 585,975 571,250 564,677 565,353 3.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.15% -2.43% 2.12% -40.34% 139.73% 516.84% -75.92% -
ROE 2.21% -0.05% 0.08% -0.64% 9.34% 7.30% -1.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.81 4.52 3.05 2.13 6.67 1.82 3.02 134.54%
EPS 2.21 -0.07 0.10 -0.82 9.33 9.45 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.287 1.288 1.291 1.00 1.294 1.384 -19.52%
Adjusted Per Share Value based on latest NOSH - 585,975
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.58 3.11 2.16 1.47 4.50 1.22 2.02 142.06%
EPS 1.55 -0.05 0.07 -0.57 6.31 6.31 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7012 0.8844 0.9103 0.8941 0.6751 0.8636 0.9248 -16.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.50 0.50 0.57 0.56 0.38 0.46 -
P/RPS 3.98 11.05 16.39 26.76 8.40 20.86 15.24 -59.24%
P/EPS 19.46 -714.29 500.00 -69.51 5.99 4.02 -20.35 -
EY 5.14 -0.14 0.20 -1.44 16.68 24.87 -4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.39 0.44 0.56 0.29 0.33 19.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 04/02/10 19/11/09 28/08/09 29/05/09 26/02/09 -
Price 0.44 0.47 0.51 0.56 0.56 0.41 0.33 -
P/RPS 4.07 10.39 16.72 26.29 8.40 22.50 10.94 -48.36%
P/EPS 19.92 -671.43 510.00 -68.29 5.99 4.34 -14.60 -
EY 5.02 -0.15 0.20 -1.46 16.68 23.05 -6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.40 0.43 0.56 0.32 0.24 49.96%

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