[DUTALND] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 873.09%
YoY- 4682.8%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 79,977 111,606 96,585 70,081 12,909 12,976 5,966 54.09%
PBT -3,432 -11,725 -19,387 16,346 397 7,218 5,303 -
Tax -340 -497 -62 -41 -251 -90 -2,576 -28.63%
NP -3,772 -12,222 -19,449 16,305 146 7,128 2,727 -
-
NP to SH -3,925 -12,338 -19,300 16,405 343 7,508 3,048 -
-
Tax Rate - - - 0.25% 63.22% 1.25% 48.58% -
Total Cost 83,749 123,828 116,034 53,776 12,763 5,848 3,239 71.91%
-
Net Worth 1,195,005 1,173,191 1,214,755 1,239,439 1,269,177 1,303,021 939,190 4.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,195,005 1,173,191 1,214,755 1,239,439 1,269,177 1,303,021 939,190 4.09%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.72% -10.95% -20.14% 23.27% 1.13% 54.93% 45.71% -
ROE -0.33% -1.05% -1.59% 1.32% 0.03% 0.58% 0.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.70 13.51 11.61 8.31 1.53 1.53 0.71 54.58%
EPS -0.48 -1.49 -2.32 1.97 0.04 0.89 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.46 1.47 1.50 1.54 1.11 4.55%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.82 13.70 11.86 8.60 1.58 1.59 0.73 54.18%
EPS -0.48 -1.51 -2.37 2.01 0.04 0.92 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4672 1.4404 1.4914 1.5217 1.5583 1.5998 1.1531 4.09%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.295 0.30 0.35 0.365 0.44 0.465 0.55 -
P/RPS 3.04 2.22 3.02 4.39 28.84 30.32 78.00 -41.75%
P/EPS -61.94 -20.09 -15.09 18.76 1,085.40 52.40 152.68 -
EY -1.61 -4.98 -6.63 5.33 0.09 1.91 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.24 0.25 0.29 0.30 0.50 -14.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 25/02/22 11/03/21 25/02/20 25/02/19 28/02/18 -
Price 0.32 0.29 0.37 0.375 0.41 0.505 0.575 -
P/RPS 3.30 2.15 3.19 4.51 26.87 32.93 81.55 -41.39%
P/EPS -67.19 -19.42 -15.95 19.27 1,011.39 56.91 159.62 -
EY -1.49 -5.15 -6.27 5.19 0.10 1.76 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.25 0.26 0.27 0.33 0.52 -13.35%

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