[DUTALND] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -300.67%
YoY- -107.64%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,310 988 24 37,788 36,094 41,294 40,228 -89.78%
PBT -1,273 6,192 4,156 66 4,940 5,966 25,004 -
Tax -2,504 -3,760 -1,696 -3,053 -1,942 -6,550 -15,064 -69.73%
NP -3,777 2,432 2,460 -2,987 2,997 -584 9,940 -
-
NP to SH -2,486 3,666 3,728 -3,719 1,853 362 10,120 -
-
Tax Rate - 60.72% 40.81% 4,625.76% 39.31% 109.79% 60.25% -
Total Cost 5,087 -1,444 -2,436 40,775 33,097 41,878 30,288 -69.52%
-
Net Worth 922,268 930,729 930,729 922,268 930,729 930,729 930,729 -0.60%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 922,268 930,729 930,729 922,268 930,729 930,729 930,729 -0.60%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -288.20% 246.15% 10,250.00% -7.90% 8.30% -1.41% 24.71% -
ROE -0.27% 0.39% 0.40% -0.40% 0.20% 0.04% 1.09% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.15 0.12 0.00 4.47 4.27 4.88 4.75 -89.98%
EPS -0.29 0.44 0.44 -0.44 0.21 0.04 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.10 1.09 1.10 1.10 1.10 -0.60%
Adjusted Per Share Value based on latest NOSH - 846,118
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.15 0.12 0.00 4.47 4.27 4.88 4.75 -89.98%
EPS -0.29 0.44 0.44 -0.44 0.21 0.04 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.10 1.09 1.10 1.10 1.10 -0.60%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.485 0.40 0.425 0.44 0.475 0.455 0.455 -
P/RPS 313.10 342.56 14,983.34 9.85 11.13 9.32 9.57 920.76%
P/EPS -165.03 92.32 96.46 -100.11 216.86 1,063.49 38.04 -
EY -0.61 1.08 1.04 -1.00 0.46 0.09 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.39 0.40 0.43 0.41 0.41 4.81%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 27/02/17 29/11/16 29/08/16 26/05/16 24/02/16 24/11/15 -
Price 0.525 0.44 0.395 0.435 0.45 0.475 0.47 -
P/RPS 338.92 376.81 13,925.69 9.74 10.55 9.73 9.89 952.77%
P/EPS -178.64 101.55 89.65 -98.97 205.44 1,110.24 39.30 -
EY -0.56 0.98 1.12 -1.01 0.49 0.09 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.36 0.40 0.41 0.43 0.43 7.60%

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