[DUTALND] QoQ Quarter Result on 30-Sep-2020 [#1]

Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -113.09%
YoY- -834.8%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 54,881 49,710 29,352 40,729 35,264 9,986 1,708 912.84%
PBT 2,067 4,912 18,498 -2,152 15,862 -44,723 718 102.49%
Tax -10,470 35 -7 -34 538 -46 -205 1279.86%
NP -8,403 4,947 18,491 -2,186 16,400 -44,769 513 -
-
NP to SH -8,333 5,066 18,527 -2,122 16,207 -44,401 570 -
-
Tax Rate 506.53% -0.71% 0.04% - -3.39% - 28.55% -
Total Cost 63,284 44,763 10,861 42,915 18,864 54,755 1,195 1313.62%
-
Net Worth 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 1,215,760 1,269,177 -2.86%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 83 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 1,215,760 1,269,177 -2.86%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -15.31% 9.95% 63.00% -5.37% 46.51% -448.32% 30.04% -
ROE -0.69% 0.41% 1.49% -0.17% 1.32% -3.65% 0.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.59 5.96 3.48 4.83 4.18 1.18 0.20 929.97%
EPS -0.99 0.61 2.20 -0.25 1.92 -5.26 0.07 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 1.47 1.48 1.46 1.44 1.50 -1.78%
Adjusted Per Share Value based on latest NOSH - 846,118
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.49 5.88 3.47 4.81 4.17 1.18 0.20 919.52%
EPS -0.98 0.60 2.19 -0.25 1.92 -5.25 0.07 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.436 1.4599 1.4649 1.4755 1.4564 1.4369 1.50 -2.86%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.39 0.40 0.365 0.345 0.36 0.325 0.44 -
P/RPS 5.91 6.72 10.48 7.15 8.62 27.48 217.97 -90.99%
P/EPS -38.95 65.90 16.61 -137.14 18.75 -6.18 653.14 -
EY -2.57 1.52 6.02 -0.73 5.33 -16.18 0.15 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.23 0.25 0.23 0.29 -4.65%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 16/06/21 11/03/21 23/11/20 28/08/20 24/06/20 25/02/20 -
Price 0.38 0.39 0.375 0.36 0.36 0.37 0.41 -
P/RPS 5.76 6.55 10.77 7.46 8.62 31.28 203.11 -90.72%
P/EPS -37.95 64.25 17.07 -143.10 18.75 -7.04 608.61 -
EY -2.64 1.56 5.86 -0.70 5.33 -14.21 0.16 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.24 0.25 0.26 0.27 -2.48%

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