[DUTALND] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -425.25%
YoY- -403.44%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 138,958 148,728 193,170 229,496 174,672 159,721 140,162 -0.57%
PBT -42,030 -38,793 -38,774 -42,884 23,325 28,344 32,692 -
Tax -3,004 -569 -124 -192 -10,476 -8 -82 1010.33%
NP -45,034 -39,362 -38,898 -43,076 12,849 28,336 32,610 -
-
NP to SH -44,704 -39,032 -38,600 -42,732 13,138 28,628 32,810 -
-
Tax Rate - - - - 44.91% 0.03% 0.25% -
Total Cost 183,992 188,090 232,068 272,572 161,823 131,385 107,552 43.17%
-
Net Worth 1,189,167 1,197,855 1,214,755 1,223,267 1,215,003 1,235,264 1,239,439 -2.73%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 83 - - -
Div Payout % - - - - 0.63% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,189,167 1,197,855 1,214,755 1,223,267 1,215,003 1,235,264 1,239,439 -2.73%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -32.41% -26.47% -20.14% -18.77% 7.36% 17.74% 23.27% -
ROE -3.76% -3.26% -3.18% -3.49% 1.08% 2.32% 2.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.71 17.88 23.22 27.58 20.99 19.14 16.62 0.36%
EPS -5.38 -4.69 -4.64 -5.12 1.58 3.47 3.94 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.43 1.44 1.46 1.47 1.46 1.48 1.47 -1.82%
Adjusted Per Share Value based on latest NOSH - 846,118
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.42 17.58 22.83 27.12 20.64 18.88 16.57 -0.60%
EPS -5.28 -4.61 -4.56 -5.05 1.55 3.38 3.88 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.4054 1.4157 1.4357 1.4457 1.436 1.4599 1.4649 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.32 0.345 0.35 0.38 0.39 0.40 0.365 -
P/RPS 1.92 1.93 1.51 1.38 1.86 2.09 2.20 -8.69%
P/EPS -5.95 -7.35 -7.54 -7.40 24.70 11.66 9.38 -
EY -16.80 -13.60 -13.26 -13.51 4.05 8.57 10.66 -
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.22 0.24 0.24 0.26 0.27 0.27 0.25 -8.19%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 25/05/22 25/02/22 29/11/21 30/09/21 16/06/21 11/03/21 -
Price 0.30 0.34 0.37 0.35 0.38 0.39 0.375 -
P/RPS 1.80 1.90 1.59 1.27 1.81 2.04 2.26 -14.11%
P/EPS -5.58 -7.25 -7.98 -6.82 24.07 11.37 9.64 -
EY -17.92 -13.80 -12.54 -14.67 4.15 8.79 10.38 -
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.21 0.24 0.25 0.24 0.26 0.26 0.26 -13.30%

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