[DUTALND] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -75.37%
YoY- -1166.34%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,176 13,785 14,431 13,365 16,687 17,201 14,680 -11.71%
PBT 43,290 -3,838 -6,406 -6,373 -2,629 1,328 -5,130 -
Tax -491 -300 695 -327 -1,361 1,036 -3,147 -70.98%
NP 42,799 -4,138 -5,711 -6,700 -3,990 2,364 -8,277 -
-
NP to SH 43,338 -2,978 -5,423 -6,471 -3,690 2,602 -7,957 -
-
Tax Rate 1.13% - - - - -78.01% - -
Total Cost -30,623 17,923 20,142 20,065 20,677 14,837 22,957 -
-
Net Worth 829,195 756,206 793,879 796,430 822,688 822,958 837,896 -0.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 829,195 756,206 793,879 796,430 822,688 822,958 837,896 -0.69%
NOSH 846,118 813,125 630,063 622,211 604,918 605,116 602,803 25.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 351.50% -30.02% -39.57% -50.13% -23.91% 13.74% -56.38% -
ROE 5.23% -0.39% -0.68% -0.81% -0.45% 0.32% -0.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.44 1.70 2.29 2.15 2.76 2.84 2.44 -29.61%
EPS 5.12 -0.36 -0.86 -1.04 -0.61 0.43 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.93 1.26 1.28 1.36 1.36 1.39 -20.76%
Adjusted Per Share Value based on latest NOSH - 622,211
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.44 1.63 1.71 1.58 1.97 2.03 1.73 -11.50%
EPS 5.12 -0.35 -0.64 -0.76 -0.44 0.31 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.8937 0.9383 0.9413 0.9723 0.9726 0.9903 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.43 0.49 0.45 0.52 0.50 0.45 0.49 -
P/RPS 29.88 28.90 19.65 24.21 18.13 15.83 20.12 30.13%
P/EPS 8.40 -133.79 -52.28 -50.00 -81.97 104.65 -37.12 -
EY 11.91 -0.75 -1.91 -2.00 -1.22 0.96 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.36 0.41 0.37 0.33 0.35 16.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 -
Price 0.475 0.43 0.565 0.47 0.51 0.53 0.45 -
P/RPS 33.01 25.36 24.67 21.88 18.49 18.64 18.48 47.16%
P/EPS 9.27 -117.41 -65.64 -45.19 -83.61 123.26 -34.09 -
EY 10.78 -0.85 -1.52 -2.21 -1.20 0.81 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.45 0.37 0.38 0.39 0.32 31.00%

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