[DUTALND] QoQ TTM Result on 31-Dec-2019 [#2]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -42.23%
YoY- -98.9%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 87,687 58,159 32,731 26,445 33,725 26,512 21,982 150.89%
PBT -30,295 -28,464 -38,018 4,695 7,459 11,537 6,151 -
Tax 253 241 -625 -744 -433 -604 383,124 -99.23%
NP -30,042 -28,223 -38,643 3,951 7,026 10,933 389,275 -
-
NP to SH -29,746 -27,851 -38,082 4,304 7,450 11,469 390,063 -
-
Tax Rate - - - 15.85% 5.81% 5.24% -6,228.65% -
Total Cost 117,729 86,382 71,374 22,494 26,699 15,579 -367,293 -
-
Net Worth 1,248,411 1,232,272 1,215,760 1,269,177 1,269,177 1,269,177 1,303,021 -2.80%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 423 423 423 423 423 -
Div Payout % - - 0.00% 9.83% 5.68% 3.69% 0.11% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,248,411 1,232,272 1,215,760 1,269,177 1,269,177 1,269,177 1,303,021 -2.80%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -34.26% -48.53% -118.06% 14.94% 20.83% 41.24% 1,770.88% -
ROE -2.38% -2.26% -3.13% 0.34% 0.59% 0.90% 29.94% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.40 6.89 3.88 3.13 3.99 3.13 2.60 151.34%
EPS -3.53 -3.30 -4.51 0.51 0.88 1.36 46.10 -
DPS 0.00 0.00 0.05 0.05 0.05 0.05 0.05 -
NAPS 1.48 1.46 1.44 1.50 1.50 1.50 1.54 -2.60%
Adjusted Per Share Value based on latest NOSH - 846,118
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.36 6.87 3.87 3.13 3.99 3.13 2.60 150.70%
EPS -3.52 -3.29 -4.50 0.51 0.88 1.36 46.10 -
DPS 0.00 0.00 0.05 0.05 0.05 0.05 0.05 -
NAPS 1.4755 1.4564 1.4369 1.50 1.50 1.50 1.54 -2.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.345 0.36 0.325 0.44 0.415 0.45 0.49 -
P/RPS 3.32 5.22 8.38 14.08 10.41 14.36 18.86 -68.49%
P/EPS -9.78 -10.91 -7.21 86.50 47.13 33.20 1.06 -
EY -10.22 -9.17 -13.88 1.16 2.12 3.01 94.08 -
DY 0.00 0.00 0.15 0.11 0.12 0.11 0.10 -
P/NAPS 0.23 0.25 0.23 0.29 0.28 0.30 0.32 -19.71%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 28/08/20 24/06/20 25/02/20 25/11/19 28/08/19 28/05/19 -
Price 0.36 0.36 0.37 0.41 0.435 0.42 0.45 -
P/RPS 3.46 5.22 9.54 13.12 10.91 13.40 17.32 -65.72%
P/EPS -10.21 -10.91 -8.20 80.60 49.40 30.99 0.98 -
EY -9.80 -9.17 -12.19 1.24 2.02 3.23 102.45 -
DY 0.00 0.00 0.14 0.12 0.11 0.12 0.11 -
P/NAPS 0.24 0.25 0.26 0.27 0.29 0.28 0.29 -11.82%

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