[DUTALND] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 35,648 41,984 42,615 68,991 27,412 14,961 39,211 -6.17% QoQ % -15.09% -1.48% -38.23% 151.68% 83.22% -61.84% - Horiz. % 90.91% 107.07% 108.68% 175.95% 69.91% 38.16% 100.00%
PBT 7,239 9,722 -4,409 -7,316 -12,935 -9,708 -8,666 - QoQ % -25.54% 320.50% 39.73% 43.44% -33.24% -12.02% - Horiz. % -83.53% -112.19% 50.88% 84.42% 149.26% 112.02% 100.00%
Tax 5,939 -222 -272 -225 -2,577 -365 -14 - QoQ % 2,775.23% 18.38% -20.89% 91.27% -606.03% -2,507.14% - Horiz. % -42,421.43% 1,585.71% 1,942.86% 1,607.14% 18,407.14% 2,607.14% 100.00%
NP 13,178 9,500 -4,681 -7,541 -15,512 -10,073 -8,680 - QoQ % 38.72% 302.95% 37.93% 51.39% -54.00% -16.05% - Horiz. % -151.82% -109.45% 53.93% 86.88% 178.71% 116.05% 100.00%
NP to SH 13,267 9,364 -4,902 -7,436 -15,430 -9,974 -8,617 - QoQ % 41.68% 291.02% 34.08% 51.81% -54.70% -15.75% - Horiz. % -153.96% -108.67% 56.89% 86.29% 179.06% 115.75% 100.00%
Tax Rate -82.04 % 2.28 % - % - % - % - % - % - QoQ % -3,698.25% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -3,598.25% 100.00% - - - - -
Total Cost 22,470 32,484 47,296 76,532 42,924 25,034 47,891 -39.70% QoQ % -30.83% -31.32% -38.20% 78.30% 71.46% -47.73% - Horiz. % 46.92% 67.83% 98.76% 159.80% 89.63% 52.27% 100.00%
Net Worth 1,204,989 1,188,898 1,173,191 1,183,924 1,189,167 1,197,855 1,214,755 -0.54% QoQ % 1.35% 1.34% -0.91% -0.44% -0.73% -1.39% - Horiz. % 99.20% 97.87% 96.58% 97.46% 97.89% 98.61% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,204,989 1,188,898 1,173,191 1,183,924 1,189,167 1,197,855 1,214,755 -0.54% QoQ % 1.35% 1.34% -0.91% -0.44% -0.73% -1.39% - Horiz. % 99.20% 97.87% 96.58% 97.46% 97.89% 98.61% 100.00%
NOSH 825,335 825,624 826,191 827,919 831,586 831,844 832,024 -0.54% QoQ % -0.04% -0.07% -0.21% -0.44% -0.03% -0.02% - Horiz. % 99.20% 99.23% 99.30% 99.51% 99.95% 99.98% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 36.97 % 22.63 % -10.98 % -10.93 % -56.59 % -67.33 % -22.14 % - QoQ % 63.37% 306.10% -0.46% 80.69% 15.95% -204.11% - Horiz. % -166.98% -102.21% 49.59% 49.37% 255.60% 304.11% 100.00%
ROE 1.10 % 0.79 % -0.42 % -0.63 % -1.30 % -0.83 % -0.71 % - QoQ % 39.24% 288.10% 33.33% 51.54% -56.63% -16.90% - Horiz. % -154.93% -111.27% 59.15% 88.73% 183.10% 116.90% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.32 5.09 5.16 8.33 3.30 1.80 4.71 -5.61% QoQ % -15.13% -1.36% -38.06% 152.42% 83.33% -61.78% - Horiz. % 91.72% 108.07% 109.55% 176.86% 70.06% 38.22% 100.00%
EPS 1.61 1.13 -0.59 -0.90 -1.86 -1.20 -1.04 - QoQ % 42.48% 291.53% 34.44% 51.61% -55.00% -15.38% - Horiz. % -154.81% -108.65% 56.73% 86.54% 178.85% 115.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4600 1.4400 1.4200 1.4300 1.4300 1.4400 1.4600 - QoQ % 1.39% 1.41% -0.70% 0.00% -0.69% -1.37% - Horiz. % 100.00% 98.63% 97.26% 97.95% 97.95% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 846,118 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.21 4.96 5.04 8.15 3.24 1.77 4.63 -6.16% QoQ % -15.12% -1.59% -38.16% 151.54% 83.05% -61.77% - Horiz. % 90.93% 107.13% 108.86% 176.03% 69.98% 38.23% 100.00%
EPS 1.57 1.11 -0.58 -0.88 -1.82 -1.18 -1.02 - QoQ % 41.44% 291.38% 34.09% 51.65% -54.24% -15.69% - Horiz. % -153.92% -108.82% 56.86% 86.27% 178.43% 115.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4241 1.4051 1.3866 1.3992 1.4054 1.4157 1.4357 -0.54% QoQ % 1.35% 1.33% -0.90% -0.44% -0.73% -1.39% - Horiz. % 99.19% 97.87% 96.58% 97.46% 97.89% 98.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.2700 0.2900 0.3000 0.2600 0.3200 0.3450 0.3500 -
P/RPS 6.25 5.70 5.82 3.12 9.71 19.18 7.43 -10.92% QoQ % 9.65% -2.06% 86.54% -67.87% -49.37% 158.14% - Horiz. % 84.12% 76.72% 78.33% 41.99% 130.69% 258.14% 100.00%
P/EPS 16.80 25.57 -50.56 -28.95 -17.25 -28.77 -33.79 - QoQ % -34.30% 150.57% -74.65% -67.83% 40.04% 14.86% - Horiz. % -49.72% -75.67% 149.63% 85.68% 51.05% 85.14% 100.00%
EY 5.95 3.91 -1.98 -3.45 -5.80 -3.48 -2.96 - QoQ % 52.17% 297.47% 42.61% 40.52% -66.67% -17.57% - Horiz. % -201.01% -132.09% 66.89% 116.55% 195.95% 117.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.18 0.20 0.21 0.18 0.22 0.24 0.24 -17.50% QoQ % -10.00% -4.76% 16.67% -18.18% -8.33% 0.00% - Horiz. % 75.00% 83.33% 87.50% 75.00% 91.67% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - - - 30/08/22 25/05/22 - -
Price 0.3050 0.2750 0.2900 0.2900 0.3000 0.3400 0.3700 -
P/RPS 7.06 5.41 5.62 3.48 9.10 18.90 7.85 -6.85% QoQ % 30.50% -3.74% 61.49% -61.76% -51.85% 140.76% - Horiz. % 89.94% 68.92% 71.59% 44.33% 115.92% 240.76% 100.00%
P/EPS 18.97 24.25 -48.88 -32.29 -16.17 -28.36 -35.73 - QoQ % -21.77% 149.61% -51.38% -99.69% 42.98% 20.63% - Horiz. % -53.09% -67.87% 136.80% 90.37% 45.26% 79.37% 100.00%
EY 5.27 4.12 -2.05 -3.10 -6.18 -3.53 -2.80 - QoQ % 27.91% 300.98% 33.87% 49.84% -75.07% -26.07% - Horiz. % -188.21% -147.14% 73.21% 110.71% 220.71% 126.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.19 0.20 0.20 0.21 0.24 0.25 -11.00% QoQ % 10.53% -5.00% 0.00% -4.76% -12.50% -4.00% - Horiz. % 84.00% 76.00% 80.00% 80.00% 84.00% 96.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DutaLand Q1 FY2023 Results.pdf 
