[DUTALND] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -10.57%
YoY- 16.78%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 160,314 125,484 91,962 92,713 91,160 83,220 74,513 66.42%
PBT 42,612 14,844 351,409 -56,554 -51,446 -70,168 -48,639 -
Tax -10,246 -9,184 -22,889 -5,866 -5,504 -2,020 -11,247 -6.00%
NP 32,366 5,660 328,520 -62,421 -56,950 -72,188 -59,886 -
-
NP to SH 33,004 6,348 303,207 -57,142 -51,678 -66,880 -54,442 -
-
Tax Rate 24.04% 61.87% 6.51% - - - - -
Total Cost 127,948 119,824 -236,558 155,134 148,110 155,408 134,399 -3.21%
-
Net Worth 785,540 770,828 190,766 -562,709 -545,839 -537,708 -518,522 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 785,540 770,828 190,766 -562,709 -545,839 -537,708 -518,522 -
NOSH 565,136 566,785 140,269 39,267 392,689 392,488 392,819 27.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.19% 4.51% 357.23% -67.33% -62.47% -86.74% -80.37% -
ROE 4.20% 0.82% 158.94% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.37 22.14 65.56 236.10 23.21 21.20 18.97 30.68%
EPS 5.84 1.12 216.16 -145.52 -13.16 -17.04 -112.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.36 1.36 -14.33 -1.39 -1.37 -1.32 -
Adjusted Per Share Value based on latest NOSH - 39,266
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.95 14.83 10.87 10.96 10.77 9.84 8.81 66.39%
EPS 3.90 0.75 35.84 -6.75 -6.11 -7.90 -6.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.911 0.2255 -0.665 -0.6451 -0.6355 -0.6128 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.05 1.13 1.30 1.60 1.20 1.05 1.00 -
P/RPS 3.70 5.10 1.98 0.68 5.17 4.95 5.27 -20.95%
P/EPS 17.98 100.89 0.60 -1.10 -9.12 -6.16 -7.22 -
EY 5.56 0.99 166.28 -90.95 -10.97 -16.23 -13.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 19/11/07 30/08/07 28/05/07 15/02/07 27/11/06 07/09/06 -
Price 0.73 1.05 1.15 0.64 1.50 1.20 0.95 -
P/RPS 2.57 4.74 1.75 0.27 6.46 5.66 5.01 -35.84%
P/EPS 12.50 93.75 0.53 -0.44 -11.40 -7.04 -6.85 -
EY 8.00 1.07 187.97 -227.38 -8.77 -14.20 -14.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 0.85 0.00 0.00 0.00 0.00 -

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 & 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