[DUTALND] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 1.14%
YoY- -122.56%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 260,158 270,111 277,166 256,136 254,558 261,055 269,249 -2.25%
PBT -81,951 -78,259 -77,312 -80,655 -82,092 -81,203 -41,071 58.29%
Tax -12,373 -15,894 -14,784 38,470 55,011 68,908 68,466 -
NP -94,324 -94,153 -92,096 -42,185 -27,081 -12,295 27,395 -
-
NP to SH -94,324 -94,153 -92,096 -77,404 -78,297 -72,795 -33,105 100.59%
-
Tax Rate - - - - - - - -
Total Cost 354,482 364,264 369,262 298,321 281,639 273,350 241,854 28.94%
-
Net Worth -251,246 -243,787 -227,696 -176,540 -152,958 -133,555 -126,321 57.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -251,246 -243,787 -227,696 -176,540 -152,958 -133,555 -126,321 57.95%
NOSH 392,572 393,205 392,579 392,311 392,201 392,811 407,488 -2.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -36.26% -34.86% -33.23% -16.47% -10.64% -4.71% 10.17% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 66.27 68.69 70.60 65.29 64.90 66.46 66.08 0.19%
EPS -24.03 -23.94 -23.46 -19.73 -19.96 -18.53 -8.12 105.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.64 -0.62 -0.58 -0.45 -0.39 -0.34 -0.31 61.92%
Adjusted Per Share Value based on latest NOSH - 392,311
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.94 33.16 34.03 31.45 31.25 32.05 33.06 -2.26%
EPS -11.58 -11.56 -11.31 -9.50 -9.61 -8.94 -4.06 100.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3085 -0.2993 -0.2796 -0.2168 -0.1878 -0.164 -0.1551 57.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 0.55 0.90 0.90 1.60 1.95 1.20 -
P/RPS 1.51 0.80 1.27 1.38 2.47 2.93 1.82 -11.67%
P/EPS -4.16 -2.30 -3.84 -4.56 -8.01 -10.52 -14.77 -56.93%
EY -24.03 -43.54 -26.07 -21.92 -12.48 -9.50 -6.77 132.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 -
Price 0.85 0.55 0.80 0.90 1.25 1.70 1.55 -
P/RPS 1.28 0.80 1.13 1.38 1.93 2.56 2.35 -33.23%
P/EPS -3.54 -2.30 -3.41 -4.56 -6.26 -9.17 -19.08 -67.37%
EY -28.27 -43.54 -29.32 -21.92 -15.97 -10.90 -5.24 206.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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