[DUTALND] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -55.31%
YoY- 8.56%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,580 20,805 74,513 62,924 44,800 23,449 122,290 -48.11%
PBT -25,723 -17,542 -48,639 -52,857 -33,776 -16,102 -77,036 -51.77%
Tax -2,752 -505 -11,247 -3,062 -2,292 -1,150 -6,091 -41.03%
NP -28,475 -18,047 -59,886 -55,919 -36,068 -17,252 -83,127 -50.94%
-
NP to SH -25,839 -16,720 -54,442 -51,500 -33,160 -15,789 -73,321 -50.01%
-
Tax Rate - - - - - - - -
Total Cost 74,055 38,852 134,399 118,843 80,868 40,701 205,417 -49.25%
-
Net Worth -545,839 -537,708 -518,522 -510,678 -471,469 -475,241 -459,368 12.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -545,839 -537,708 -518,522 -510,678 -471,469 -475,241 -459,368 12.15%
NOSH 392,689 392,488 392,819 392,829 392,891 392,761 392,622 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -62.47% -86.74% -80.37% -88.87% -80.51% -73.57% -67.98% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.61 5.30 18.97 16.02 11.40 5.97 31.15 -48.11%
EPS -6.58 -4.26 -112.65 -13.11 -8.44 -4.02 -18.67 -50.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.39 -1.37 -1.32 -1.30 -1.20 -1.21 -1.17 12.13%
Adjusted Per Share Value based on latest NOSH - 392,719
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.39 2.46 8.81 7.44 5.29 2.77 14.45 -48.08%
EPS -3.05 -1.98 -6.43 -6.09 -3.92 -1.87 -8.67 -50.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6451 -0.6355 -0.6128 -0.6036 -0.5572 -0.5617 -0.5429 12.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.20 1.05 1.00 1.00 1.20 1.05 0.95 -
P/RPS 10.34 19.81 5.27 6.24 10.52 17.59 3.05 125.17%
P/EPS -18.24 -24.65 -7.22 -7.63 -14.22 -26.12 -5.09 133.62%
EY -5.48 -4.06 -13.86 -13.11 -7.03 -3.83 -19.66 -57.22%
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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 27/11/06 07/09/06 31/05/06 20/02/06 22/11/05 26/08/05 -
Price 1.50 1.20 0.95 1.00 1.10 1.05 1.10 -
P/RPS 12.92 22.64 5.01 6.24 9.65 17.59 3.53 136.93%
P/EPS -22.80 -28.17 -6.85 -7.63 -13.03 -26.12 -5.89 145.92%
EY -4.39 -3.55 -14.59 -13.11 -7.67 -3.83 -16.98 -59.31%
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