[DUTALND] QoQ Quarter Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -133.89%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 71,650 41,839 64,109 83,457 79,844 99,401 60,707 11.67%
PBT -14,561 -37,354 -16,358 -12,930 25,571 -38,157 -21,398 -22.61%
Tax 2,266 37,354 16,358 12,930 1,824 38,157 21,398 -77.58%
NP -12,295 0 0 0 27,395 0 0 -
-
NP to SH -12,295 -35,219 -15,997 -9,284 27,395 -36,893 -16,304 -17.13%
-
Tax Rate - - - - -7.13% - - -
Total Cost 83,945 41,839 64,109 83,457 52,449 99,401 60,707 24.09%
-
Net Worth -133,555 -126,321 -79,985 -74,271 -58,703 -82,482 -3,668,400 -88.99%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -133,555 -126,321 -79,985 -74,271 -58,703 -82,482 -3,668,400 -88.99%
NOSH 392,811 407,488 399,925 464,200 391,357 412,412 407,600 -2.43%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -17.16% 0.00% 0.00% 0.00% 34.31% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 18.24 10.27 16.03 17.98 20.40 24.10 14.89 14.47%
EPS -3.13 -8.97 -4.00 -2.00 7.00 -9.00 -4.00 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.34 -0.31 -0.20 -0.16 -0.15 -0.20 -9.00 -88.71%
Adjusted Per Share Value based on latest NOSH - 464,200
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 8.47 4.94 7.58 9.86 9.44 11.75 7.17 11.73%
EPS -1.45 -4.16 -1.89 -1.10 3.24 -4.36 -1.93 -17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1578 -0.1493 -0.0945 -0.0878 -0.0694 -0.0975 -4.3356 -88.99%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.95 1.20 1.20 1.95 2.45 3.75 6.00 -
P/RPS 10.69 11.69 7.49 10.85 12.01 15.56 40.29 -58.67%
P/EPS -62.30 -13.88 -30.00 -97.50 35.00 -41.92 -150.00 -44.30%
EY -1.61 -7.20 -3.33 -1.03 2.86 -2.39 -0.67 79.30%
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
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 25/05/01 28/02/01 29/11/00 30/08/00 26/05/00 -
Price 1.70 1.55 1.30 1.65 2.15 2.80 4.30 -
P/RPS 9.32 15.10 8.11 9.18 10.54 11.62 28.87 -52.90%
P/EPS -54.31 -17.93 -32.50 -82.50 30.71 -31.30 -107.50 -36.54%
EY -1.84 -5.58 -3.08 -1.21 3.26 -3.19 -0.93 57.53%
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