[DUTALND] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -55.78%
YoY- -2095.55%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 131,602 64,595 277,166 214,297 148,610 71,650 269,249 -37.86%
PBT -33,020 -15,508 -77,313 -43,302 -28,380 -14,561 -41,071 -13.50%
Tax 3,710 1,156 -14,784 1,116 1,299 2,266 41,071 -79.77%
NP -29,310 -14,352 -92,097 -42,186 -27,081 -12,295 0 -
-
NP to SH -29,310 -14,352 -92,097 -42,186 -27,081 -12,295 -33,105 -7.77%
-
Tax Rate - - - - - - - -
Total Cost 160,912 78,947 369,263 256,483 175,691 83,945 269,249 -28.98%
-
Net Worth -251,453 -243,787 -227,751 -176,756 -153,066 -133,555 -119,040 64.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -251,453 -243,787 -227,751 -176,756 -153,066 -133,555 -119,040 64.40%
NOSH 392,895 393,205 392,675 392,793 392,478 392,811 384,000 1.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -22.27% -22.22% -33.23% -19.69% -18.22% -17.16% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.50 16.43 70.58 54.56 37.86 18.24 70.12 -38.80%
EPS -7.46 -3.65 -23.45 -10.74 -6.90 -3.13 -8.43 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.64 -0.62 -0.58 -0.45 -0.39 -0.34 -0.31 61.92%
Adjusted Per Share Value based on latest NOSH - 392,311
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.55 7.63 32.76 25.33 17.56 8.47 31.82 -37.87%
EPS -3.46 -1.70 -10.88 -4.99 -3.20 -1.45 -3.91 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2972 -0.2881 -0.2692 -0.2089 -0.1809 -0.1578 -0.1407 64.40%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 0.55 0.90 0.90 1.60 1.95 1.20 -
P/RPS 2.99 3.35 1.28 1.65 4.23 10.69 1.71 44.99%
P/EPS -13.40 -15.07 -3.84 -8.38 -23.19 -62.30 -13.92 -2.49%
EY -7.46 -6.64 -26.06 -11.93 -4.31 -1.61 -7.18 2.57%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 -
Price 0.85 0.55 0.80 0.90 1.25 1.70 1.55 -
P/RPS 2.54 3.35 1.13 1.65 3.30 9.32 2.21 9.69%
P/EPS -11.39 -15.07 -3.41 -8.38 -18.12 -54.31 -17.98 -26.17%
EY -8.78 -6.64 -29.32 -11.93 -5.52 -1.84 -5.56 35.49%
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