[DUTALND] QoQ Quarter Result on 30-Sep-2002 [#1]

Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 71.24%
YoY- -16.73%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 67,590 53,366 67,007 64,595 62,869 65,687 76,960 -8.31%
PBT -39,172 -21,229 -17,511 -15,508 -34,011 -14,921 -13,819 100.67%
Tax 8,557 4,559 2,554 1,156 -15,900 -183 -967 -
NP -30,615 -16,670 -14,957 -14,352 -49,911 -15,104 -14,786 62.66%
-
NP to SH -30,615 -16,670 -14,957 -14,352 -49,911 -15,104 -14,786 62.66%
-
Tax Rate - - - - - - - -
Total Cost 98,205 70,036 81,964 78,947 112,780 80,791 91,746 4.65%
-
Net Worth -314,261 -266,720 -251,246 -243,787 -227,696 -176,540 -152,958 61.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -314,261 -266,720 -251,246 -243,787 -227,696 -176,540 -152,958 61.82%
NOSH 392,826 392,235 392,572 393,205 392,579 392,311 392,201 0.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -45.30% -31.24% -22.32% -22.22% -79.39% -22.99% -19.21% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.21 13.61 17.07 16.43 16.01 16.74 19.62 -8.38%
EPS -7.80 -4.25 -3.81 -3.65 -12.71 -3.85 -3.77 62.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.80 -0.68 -0.64 -0.62 -0.58 -0.45 -0.39 61.65%
Adjusted Per Share Value based on latest NOSH - 393,205
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.99 6.31 7.92 7.63 7.43 7.76 9.10 -8.32%
EPS -3.62 -1.97 -1.77 -1.70 -5.90 -1.79 -1.75 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3714 -0.3152 -0.2969 -0.2881 -0.2691 -0.2086 -0.1808 61.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.80 1.00 0.55 0.90 0.90 1.60 -
P/RPS 4.07 5.88 5.86 3.35 5.62 5.38 8.15 -37.13%
P/EPS -8.98 -18.82 -26.25 -15.07 -7.08 -23.38 -42.44 -64.59%
EY -11.13 -5.31 -3.81 -6.64 -14.13 -4.28 -2.36 182.02%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 -
Price 0.85 0.75 0.85 0.55 0.80 0.90 1.25 -
P/RPS 4.94 5.51 4.98 3.35 5.00 5.38 6.37 -15.62%
P/EPS -10.91 -17.65 -22.31 -15.07 -6.29 -23.38 -33.16 -52.43%
EY -9.17 -5.67 -4.48 -6.64 -15.89 -4.28 -3.02 110.11%
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