[DUTALND] QoQ TTM Result on 31-Mar-2005 [#3]

Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 0.63%
YoY- 19.13%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 97,232 109,632 122,290 160,086 183,239 213,297 232,591 -44.00%
PBT -72,790 -76,329 -77,036 -82,330 -87,180 -94,981 -106,401 -22.30%
Tax -4,299 -1,642 1,353 3,690 8,042 13,306 17,448 -
NP -77,089 -77,971 -75,683 -78,640 -79,138 -81,675 -88,953 -9.07%
-
NP to SH -71,819 -74,146 -73,321 -78,640 -79,138 -81,675 -88,953 -13.25%
-
Tax Rate - - - - - - - -
Total Cost 174,321 187,603 197,973 238,726 262,377 294,972 321,544 -33.43%
-
Net Worth -471,610 -475,241 -458,816 -443,340 -423,781 -404,538 -388,454 13.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -471,610 -475,241 -458,816 -443,340 -423,781 -404,538 -388,454 13.76%
NOSH 393,009 392,761 392,150 392,336 392,390 392,755 392,377 0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -79.28% -71.12% -61.89% -49.12% -43.19% -38.29% -38.24% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.74 27.91 31.18 40.80 46.70 54.31 59.28 -44.06%
EPS -18.27 -18.88 -18.70 -20.04 -20.17 -20.80 -22.67 -13.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.20 -1.21 -1.17 -1.13 -1.08 -1.03 -0.99 13.64%
Adjusted Per Share Value based on latest NOSH - 392,336
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.49 12.96 14.45 18.92 21.66 25.21 27.49 -44.00%
EPS -8.49 -8.76 -8.67 -9.29 -9.35 -9.65 -10.51 -13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5574 -0.5617 -0.5423 -0.524 -0.5009 -0.4781 -0.4591 13.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.20 1.05 0.95 1.00 1.20 1.35 1.30 -
P/RPS 4.85 3.76 3.05 2.45 2.57 2.49 2.19 69.65%
P/EPS -6.57 -5.56 -5.08 -4.99 -5.95 -6.49 -5.73 9.52%
EY -15.23 -17.98 -19.68 -20.04 -16.81 -15.40 -17.44 -8.61%
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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 22/11/05 26/08/05 20/05/05 28/02/05 30/11/04 30/08/04 -
Price 1.10 1.05 1.10 1.00 1.10 1.35 1.40 -
P/RPS 4.45 3.76 3.53 2.45 2.36 2.49 2.36 52.45%
P/EPS -6.02 -5.56 -5.88 -4.99 -5.45 -6.49 -6.18 -1.72%
EY -16.61 -17.98 -17.00 -20.04 -18.33 -15.40 -16.19 1.71%
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