[DUTALND] QoQ TTM Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -1.66%
YoY- -23.88%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 240,166 243,364 252,558 247,837 260,158 270,111 277,166 -9.08%
PBT -117,644 -106,141 -93,420 -88,259 -81,951 -78,259 -77,312 32.19%
Tax 25,882 21,657 16,826 -7,631 -12,373 -15,894 -14,784 -
NP -91,762 -84,484 -76,594 -95,890 -94,324 -94,153 -92,096 -0.24%
-
NP to SH -91,762 -84,484 -76,594 -95,890 -94,324 -94,153 -92,096 -0.24%
-
Tax Rate - - - - - - - -
Total Cost 331,928 327,848 329,152 343,727 354,482 364,264 369,262 -6.84%
-
Net Worth -357,488 -334,022 -314,261 -266,720 -251,246 -243,787 -227,696 34.97%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -357,488 -334,022 -314,261 -266,720 -251,246 -243,787 -227,696 34.97%
NOSH 392,844 392,968 392,826 392,235 392,572 393,205 392,579 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -38.21% -34.72% -30.33% -38.69% -36.26% -34.86% -33.23% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 61.14 61.93 64.29 63.19 66.27 68.69 70.60 -9.12%
EPS -23.36 -21.50 -19.50 -24.45 -24.03 -23.94 -23.46 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.91 -0.85 -0.80 -0.68 -0.64 -0.62 -0.58 34.91%
Adjusted Per Share Value based on latest NOSH - 392,235
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.38 28.76 29.85 29.29 30.75 31.92 32.76 -9.10%
EPS -10.85 -9.98 -9.05 -11.33 -11.15 -11.13 -10.88 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4225 -0.3948 -0.3714 -0.3152 -0.2969 -0.2881 -0.2691 34.97%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.70 0.70 0.80 1.00 0.55 0.90 -
P/RPS 1.47 1.13 1.09 1.27 1.51 0.80 1.27 10.21%
P/EPS -3.85 -3.26 -3.59 -3.27 -4.16 -2.30 -3.84 0.17%
EY -25.95 -30.71 -27.85 -30.56 -24.03 -43.54 -26.07 -0.30%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 -
Price 1.20 0.85 0.85 0.75 0.85 0.55 0.80 -
P/RPS 1.96 1.37 1.32 1.19 1.28 0.80 1.13 44.21%
P/EPS -5.14 -3.95 -4.36 -3.07 -3.54 -2.30 -3.41 31.36%
EY -19.47 -25.29 -22.94 -32.60 -28.27 -43.54 -29.32 -23.82%
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