[DUTALND] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -54.54%
YoY- 22.08%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 31,371 91,962 69,535 45,580 20,805 74,513 62,924 -37.09%
PBT 3,711 351,409 -42,416 -25,723 -17,542 -48,639 -52,857 -
Tax -2,296 -22,889 -4,400 -2,752 -505 -11,247 -3,062 -17.44%
NP 1,415 328,520 -46,816 -28,475 -18,047 -59,886 -55,919 -
-
NP to SH 1,587 303,207 -42,857 -25,839 -16,720 -54,442 -51,500 -
-
Tax Rate 61.87% 6.51% - - - - - -
Total Cost 29,956 -236,558 116,351 74,055 38,852 134,399 118,843 -60.06%
-
Net Worth 770,828 190,766 -562,709 -545,839 -537,708 -518,522 -510,678 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 770,828 190,766 -562,709 -545,839 -537,708 -518,522 -510,678 -
NOSH 566,785 140,269 39,267 392,689 392,488 392,819 392,829 27.65%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.51% 357.23% -67.33% -62.47% -86.74% -80.37% -88.87% -
ROE 0.21% 158.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.53 65.56 177.08 11.61 5.30 18.97 16.02 -50.75%
EPS 0.28 216.16 -109.14 -6.58 -4.26 -112.65 -13.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 -14.33 -1.39 -1.37 -1.32 -1.30 -
Adjusted Per Share Value based on latest NOSH - 393,060
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.71 10.87 8.22 5.39 2.46 8.81 7.44 -37.09%
EPS 0.19 35.84 -5.07 -3.05 -1.98 -6.43 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.911 0.2255 -0.665 -0.6451 -0.6355 -0.6128 -0.6036 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.13 1.30 1.60 1.20 1.05 1.00 1.00 -
P/RPS 20.42 1.98 0.90 10.34 19.81 5.27 6.24 120.25%
P/EPS 403.57 0.60 -1.47 -18.24 -24.65 -7.22 -7.63 -
EY 0.25 166.28 -68.21 -5.48 -4.06 -13.86 -13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 30/08/07 28/05/07 15/02/07 27/11/06 07/09/06 31/05/06 -
Price 1.05 1.15 0.64 1.50 1.20 0.95 1.00 -
P/RPS 18.97 1.75 0.36 12.92 22.64 5.01 6.24 109.71%
P/EPS 375.00 0.53 -0.59 -22.80 -28.17 -6.85 -7.63 -
EY 0.27 187.97 -170.53 -4.39 -3.55 -14.59 -13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 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