[DUTALND] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 83.18%
YoY- 32.72%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 122,290 97,281 69,858 36,107 232,591 169,786 119,210 1.71%
PBT -77,036 -60,678 -38,022 -16,809 -106,400 -84,748 -57,243 21.91%
Tax -6,091 4,359 3,360 1,845 17,448 18,117 12,766 -
NP -83,127 -56,319 -34,662 -14,964 -88,952 -66,631 -44,477 51.78%
-
NP to SH -73,321 -56,319 -34,662 -14,964 -88,952 -66,631 -44,477 39.59%
-
Tax Rate - - - - - - - -
Total Cost 205,417 153,600 104,520 51,071 321,543 236,417 163,687 16.36%
-
Net Worth -459,368 -443,796 -423,952 -404,538 -388,809 -376,934 -357,229 18.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -459,368 -443,796 -423,952 -404,538 -388,809 -376,934 -357,229 18.27%
NOSH 392,622 392,740 392,548 392,755 392,737 392,639 392,559 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -67.98% -57.89% -49.62% -41.44% -38.24% -39.24% -37.31% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.15 24.77 17.80 9.19 59.22 43.24 30.37 1.70%
EPS -18.67 -14.34 -8.83 -3.81 -22.65 -16.97 -11.33 39.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.17 -1.13 -1.08 -1.03 -0.99 -0.96 -0.91 18.25%
Adjusted Per Share Value based on latest NOSH - 392,755
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.45 11.50 8.26 4.27 27.49 20.07 14.09 1.69%
EPS -8.67 -6.66 -4.10 -1.77 -10.51 -7.87 -5.26 39.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5429 -0.5245 -0.5011 -0.4781 -0.4595 -0.4455 -0.4222 18.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.00 1.20 1.35 1.30 1.30 0.90 -
P/RPS 3.05 4.04 6.74 14.68 2.20 3.01 2.96 2.01%
P/EPS -5.09 -6.97 -13.59 -35.43 -5.74 -7.66 -7.94 -25.67%
EY -19.66 -14.34 -7.36 -2.82 -17.42 -13.05 -12.59 34.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 20/05/05 28/02/05 30/11/04 30/08/04 26/05/04 19/02/04 -
Price 1.10 1.00 1.10 1.35 1.40 1.30 1.20 -
P/RPS 3.53 4.04 6.18 14.68 2.36 3.01 3.95 -7.22%
P/EPS -5.89 -6.97 -12.46 -35.43 -6.18 -7.66 -10.59 -32.39%
EY -16.98 -14.34 -8.03 -2.82 -16.18 -13.05 -9.44 47.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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