[DUTALND] QoQ Quarter Result on 31-Dec-2005 [#2]

Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -10.02%
YoY- 11.81%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,805 19,363 18,124 21,351 23,449 25,009 27,423 -16.80%
PBT -17,542 384 -19,081 -17,674 -16,102 -16,358 -22,656 -15.66%
Tax -505 -4,351 -770 -1,142 -1,150 -3,006 999 -
NP -18,047 -3,967 -19,851 -18,816 -17,252 -19,364 -21,657 -11.43%
-
NP to SH -16,720 -2,942 -18,340 -17,371 -15,789 -17,002 -21,657 -15.82%
-
Tax Rate - 1,133.07% - - - - - -
Total Cost 38,852 23,330 37,975 40,167 40,701 44,373 49,080 -14.41%
-
Net Worth -537,708 -518,353 -510,535 -471,610 -475,241 -458,816 -443,340 13.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth -537,708 -518,353 -510,535 -471,610 -475,241 -458,816 -443,340 13.71%
NOSH 392,488 392,692 392,719 393,009 392,761 392,150 392,336 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -86.74% -20.49% -109.53% -88.13% -73.57% -77.43% -78.97% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.30 4.93 4.61 5.43 5.97 6.38 6.99 -16.83%
EPS -4.26 -6.09 -4.67 -4.42 -4.02 -4.33 -5.52 -15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.37 -1.32 -1.30 -1.20 -1.21 -1.17 -1.13 13.68%
Adjusted Per Share Value based on latest NOSH - 393,009
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.46 2.29 2.14 2.52 2.77 2.96 3.24 -16.75%
EPS -1.98 -0.35 -2.17 -2.05 -1.87 -2.01 -2.56 -15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6355 -0.6126 -0.6034 -0.5574 -0.5617 -0.5423 -0.524 13.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.05 1.00 1.00 1.20 1.05 0.95 1.00 -
P/RPS 19.81 20.28 21.67 22.09 17.59 14.90 14.31 24.18%
P/EPS -24.65 -133.48 -21.41 -27.15 -26.12 -21.91 -18.12 22.75%
EY -4.06 -0.75 -4.67 -3.68 -3.83 -4.56 -5.52 -18.50%
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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 07/09/06 31/05/06 20/02/06 22/11/05 26/08/05 20/05/05 -
Price 1.20 0.95 1.00 1.10 1.05 1.10 1.00 -
P/RPS 22.64 19.27 21.67 20.25 17.59 17.25 14.31 35.73%
P/EPS -28.17 -126.80 -21.41 -24.89 -26.12 -25.37 -18.12 34.16%
EY -3.55 -0.79 -4.67 -4.02 -3.83 -3.94 -5.52 -25.47%
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