[DUTALND] QoQ TTM 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- -62.37%
YoY- -296.73%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 53,757 58,268 61,684 61,933 64,197 95,241 102,712 -35.02%
PBT 26,673 -19,246 -14,080 -12,804 -7,234 -4,053 -11,939 -
Tax -423 -1,293 43 -3,799 -3,326 -1,887 -10,318 -88.08%
NP 26,250 -20,539 -14,037 -16,603 -10,560 -5,940 -22,257 -
-
NP to SH 28,466 -18,562 -12,982 -15,516 -9,556 -4,978 -21,365 -
-
Tax Rate 1.59% - - - - - - -
Total Cost 27,507 78,807 75,721 78,536 74,757 101,181 124,969 -63.51%
-
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 846,118 819,439 630,063 622,211 604,918 605,116 602,803 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 48.83% -35.25% -22.76% -26.81% -16.45% -6.24% -21.67% -
ROE 3.43% -2.45% -1.64% -1.95% -1.16% -0.60% -2.55% -
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 6.35 7.17 9.79 9.95 10.61 15.74 17.04 -48.18%
EPS 3.36 -2.28 -2.06 -2.49 -1.58 -0.82 -3.54 -
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 6.35 6.89 7.29 7.32 7.59 11.26 12.14 -35.05%
EPS 3.36 -2.19 -1.53 -1.83 -1.13 -0.59 -2.53 -
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 6.77 6.84 4.60 5.22 4.71 2.86 2.88 76.70%
P/EPS 12.78 -21.46 -21.84 -20.85 -31.65 -54.70 -13.83 -
EY 7.82 -4.66 -4.58 -4.80 -3.16 -1.83 -7.23 -
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 7.48 6.00 5.77 4.72 4.81 3.37 2.64 100.10%
P/EPS 14.12 -18.84 -27.42 -18.85 -32.28 -64.43 -12.70 -
EY 7.08 -5.31 -3.65 -5.31 -3.10 -1.55 -7.88 -
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