[DUTALND] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 939.82%
YoY- 163.86%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 35,037 174,689 122,890 80,157 31,371 91,962 69,535 -36.59%
PBT -2,238 58,481 35,231 21,306 3,711 351,409 -42,416 -85.85%
Tax -1,639 -21,443 -9,498 -5,123 -2,296 -22,889 -4,400 -48.13%
NP -3,877 37,038 25,733 16,183 1,415 328,520 -46,816 -80.91%
-
NP to SH -3,823 37,672 26,198 16,502 1,587 303,207 -42,857 -79.94%
-
Tax Rate - 36.67% 26.96% 24.04% 61.87% 6.51% - -
Total Cost 38,914 137,651 97,157 63,974 29,956 -236,558 116,351 -51.72%
-
Net Worth 792,148 802,012 793,279 785,540 770,828 190,766 -562,709 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 792,148 802,012 793,279 785,540 770,828 190,766 -562,709 -
NOSH 562,205 564,797 564,612 565,136 566,785 140,269 39,267 486.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -11.07% 21.20% 20.94% 20.19% 4.51% 357.23% -67.33% -
ROE -0.48% 4.70% 3.30% 2.10% 0.21% 158.94% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.23 30.93 21.77 14.18 5.53 65.56 177.08 -89.19%
EPS -0.68 6.67 4.64 2.92 0.28 216.16 -109.14 -96.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.409 1.42 1.405 1.39 1.36 1.36 -14.33 -
Adjusted Per Share Value based on latest NOSH - 564,962
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.14 20.65 14.52 9.47 3.71 10.87 8.22 -36.61%
EPS -0.45 4.45 3.10 1.95 0.19 35.84 -5.07 -80.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9362 0.9479 0.9376 0.9284 0.911 0.2255 -0.665 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.57 0.66 0.75 1.05 1.13 1.30 1.60 -
P/RPS 9.15 2.13 3.45 7.40 20.42 1.98 0.90 367.32%
P/EPS -83.82 9.90 16.16 35.96 403.57 0.60 -1.47 1370.57%
EY -1.19 10.11 6.19 2.78 0.25 166.28 -68.21 -93.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.53 0.76 0.83 0.96 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 29/05/08 29/02/08 19/11/07 30/08/07 28/05/07 -
Price 0.35 0.58 0.75 0.73 1.05 1.15 0.64 -
P/RPS 5.62 1.88 3.45 5.15 18.97 1.75 0.36 521.51%
P/EPS -51.47 8.70 16.16 25.00 375.00 0.53 -0.59 1851.04%
EY -1.94 11.50 6.19 4.00 0.27 187.97 -170.53 -94.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.41 0.53 0.53 0.77 0.85 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