[DUTALND] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -10.24%
YoY- 139.67%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 48,704 66,748 190,924 60,624 49,920 140,148 125,484 -14.58%
PBT 173,160 -10,516 2,208 6,224 -20,420 -8,952 14,844 50.54%
Tax -1,964 -5,444 312 332 280 -6,556 -9,184 -22.65%
NP 171,196 -15,960 2,520 6,556 -20,140 -15,508 5,660 76.42%
-
NP to SH 173,352 -14,760 3,552 7,624 -19,220 -15,292 6,348 73.44%
-
Tax Rate 1.13% - -14.13% -5.33% - - 61.87% -
Total Cost -122,492 82,708 188,404 54,068 70,060 155,656 119,824 -
-
Net Worth 829,195 822,688 843,007 859,486 756,494 792,148 770,828 1.22%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 829,195 822,688 843,007 859,486 756,494 792,148 770,828 1.22%
NOSH 846,118 604,918 591,999 595,625 585,975 562,205 566,785 6.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 351.50% -23.91% 1.32% 10.81% -40.34% -11.07% 4.51% -
ROE 20.91% -1.79% 0.42% 0.89% -2.54% -1.93% 0.82% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.76 11.03 32.25 10.18 8.52 24.93 22.14 -20.08%
EPS 20.48 -2.44 0.60 1.28 -3.28 -2.72 1.12 62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.36 1.424 1.443 1.291 1.409 1.36 -5.31%
Adjusted Per Share Value based on latest NOSH - 595,625
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.76 7.89 22.56 7.16 5.90 16.56 14.83 -14.57%
EPS 20.48 -1.74 0.42 0.90 -2.27 -1.81 0.75 73.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.9723 0.9963 1.0158 0.8941 0.9362 0.911 1.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.43 0.50 0.58 0.44 0.57 0.57 1.13 -
P/RPS 7.47 4.53 1.80 4.32 6.69 2.29 5.10 6.56%
P/EPS 2.10 -20.49 96.67 34.38 -17.38 -20.96 100.89 -47.52%
EY 47.65 -4.88 1.03 2.91 -5.75 -4.77 0.99 90.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.41 0.30 0.44 0.40 0.83 -10.02%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 25/11/11 23/11/10 19/11/09 26/11/08 19/11/07 -
Price 0.475 0.51 0.53 0.49 0.56 0.35 1.05 -
P/RPS 8.25 4.62 1.64 4.81 6.57 1.40 4.74 9.66%
P/EPS 2.32 -20.90 88.33 38.28 -17.07 -12.87 93.75 -45.98%
EY 43.13 -4.78 1.13 2.61 -5.86 -7.77 1.07 85.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.37 0.34 0.43 0.25 0.77 -7.56%

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