[DUTALND] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -446.28%
YoY- -177.46%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 61,933 64,197 95,241 102,712 144,687 148,091 115,516 -33.87%
PBT -12,804 -7,234 -4,053 -11,939 545 2,452 3,456 -
Tax -3,799 -3,326 -1,887 -10,318 -5,360 -3,746 -3,741 1.02%
NP -16,603 -10,560 -5,940 -22,257 -4,815 -1,294 -285 1384.37%
-
NP to SH -15,516 -9,556 -4,978 -21,365 -3,911 -329 689 -
-
Tax Rate - - - - 983.49% 152.77% 108.25% -
Total Cost 78,536 74,757 101,181 124,969 149,502 149,385 115,801 -22.71%
-
Net Worth 796,430 822,688 822,958 837,896 800,566 843,007 924,168 -9.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 796,430 822,688 822,958 837,896 800,566 843,007 924,168 -9.40%
NOSH 622,211 604,918 605,116 602,803 598,704 591,999 593,175 3.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -26.81% -16.45% -6.24% -21.67% -3.33% -0.87% -0.25% -
ROE -1.95% -1.16% -0.60% -2.55% -0.49% -0.04% 0.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.95 10.61 15.74 17.04 25.48 25.02 19.47 -35.94%
EPS -2.49 -1.58 -0.82 -3.54 -0.69 -0.06 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.36 1.36 1.39 1.41 1.424 1.558 -12.22%
Adjusted Per Share Value based on latest NOSH - 602,803
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.32 7.59 11.26 12.14 17.10 17.50 13.65 -33.86%
EPS -1.83 -1.13 -0.59 -2.53 -0.46 -0.04 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9413 0.9723 0.9726 0.9903 0.9462 0.9963 1.0922 -9.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.52 0.50 0.45 0.49 0.52 0.58 0.50 -
P/RPS 5.22 4.71 2.86 2.88 2.04 2.32 2.57 60.03%
P/EPS -20.85 -31.65 -54.70 -13.83 -75.49 -1,043.65 430.46 -
EY -4.80 -3.16 -1.83 -7.23 -1.32 -0.10 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.33 0.35 0.37 0.41 0.32 17.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 -
Price 0.47 0.51 0.53 0.45 0.52 0.53 0.61 -
P/RPS 4.72 4.81 3.37 2.64 2.04 2.12 3.13 31.33%
P/EPS -18.85 -32.28 -64.43 -12.70 -75.49 -953.68 525.16 -
EY -5.31 -3.10 -1.55 -7.88 -1.32 -0.10 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.32 0.37 0.37 0.39 -3.43%

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