[DUTALND] QoQ Quarter Result on 30-Sep-2001 [#1]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 65.09%
YoY- -144.88%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 62,869 65,687 76,960 71,650 41,839 64,109 83,457 -17.25%
PBT -34,011 -14,921 -13,819 -14,561 -37,354 -16,358 -12,930 90.89%
Tax -15,900 -183 -967 2,266 37,354 16,358 12,930 -
NP -49,911 -15,104 -14,786 -12,295 0 0 0 -
-
NP to SH -49,911 -15,104 -14,786 -12,295 -35,219 -15,997 -9,284 207.83%
-
Tax Rate - - - - - - - -
Total Cost 112,780 80,791 91,746 83,945 41,839 64,109 83,457 22.29%
-
Net Worth -227,696 -176,540 -152,958 -133,555 -126,321 -79,985 -74,271 111.46%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -227,696 -176,540 -152,958 -133,555 -126,321 -79,985 -74,271 111.46%
NOSH 392,579 392,311 392,201 392,811 407,488 399,925 464,200 -10.59%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -79.39% -22.99% -19.21% -17.16% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 16.01 16.74 19.62 18.24 10.27 16.03 17.98 -7.46%
EPS -12.71 -3.85 -3.77 -3.13 -8.97 -4.00 -2.00 244.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.45 -0.39 -0.34 -0.31 -0.20 -0.16 136.53%
Adjusted Per Share Value based on latest NOSH - 392,811
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.43 7.76 9.10 8.47 4.94 7.58 9.86 -17.23%
EPS -5.90 -1.79 -1.75 -1.45 -4.16 -1.89 -1.10 207.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2691 -0.2086 -0.1808 -0.1578 -0.1493 -0.0945 -0.0878 111.43%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.90 0.90 1.60 1.95 1.20 1.20 1.95 -
P/RPS 5.62 5.38 8.15 10.69 11.69 7.49 10.85 -35.58%
P/EPS -7.08 -23.38 -42.44 -62.30 -13.88 -30.00 -97.50 -82.67%
EY -14.13 -4.28 -2.36 -1.61 -7.20 -3.33 -1.03 475.81%
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
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 25/05/01 28/02/01 -
Price 0.80 0.90 1.25 1.70 1.55 1.30 1.65 -
P/RPS 5.00 5.38 6.37 9.32 15.10 8.11 9.18 -33.38%
P/EPS -6.29 -23.38 -33.16 -54.31 -17.93 -32.50 -82.50 -82.10%
EY -15.89 -4.28 -3.02 -1.84 -5.58 -3.08 -1.21 459.25%
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