[DUTALND] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -63.73%
YoY- -178.2%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 122,290 232,591 252,558 277,166 269,249 320,505 590,816 1.68%
PBT -77,036 -106,400 -93,420 -77,313 -41,071 -91,877 -382,069 1.71%
Tax -6,091 17,448 16,826 -14,784 41,071 91,877 382,069 -
NP -83,127 -88,952 -76,594 -92,097 0 0 0 -100.00%
-
NP to SH -73,321 -88,952 -76,594 -92,097 -33,105 -83,307 -225,119 1.19%
-
Tax Rate - - - - - - - -
Total Cost 205,417 321,543 329,152 369,263 269,249 320,505 590,816 1.12%
-
Net Worth -459,368 -388,809 -314,175 -227,751 -119,040 -79,408 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth -459,368 -388,809 -314,175 -227,751 -119,040 -79,408 0 -100.00%
NOSH 392,622 392,737 392,719 392,675 384,000 397,040 394,945 0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -67.98% -38.24% -30.33% -33.23% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 31.15 59.22 64.31 70.58 70.12 80.72 149.59 1.68%
EPS -18.67 -22.65 -19.51 -23.45 -8.43 -21.00 -57.00 1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.17 -0.99 -0.80 -0.58 -0.31 -0.20 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 392,579
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 14.45 27.49 29.85 32.76 31.82 37.88 69.83 1.68%
EPS -8.67 -10.51 -9.05 -10.88 -3.91 -9.85 -26.61 1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5429 -0.4595 -0.3713 -0.2692 -0.1407 -0.0938 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.95 1.30 0.70 0.90 1.20 3.75 0.00 -
P/RPS 3.05 2.20 1.09 1.28 1.71 4.65 0.00 -100.00%
P/EPS -5.09 -5.74 -3.59 -3.84 -13.92 -17.87 0.00 -100.00%
EY -19.66 -17.42 -27.86 -26.06 -7.18 -5.60 0.00 -100.00%
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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 30/08/04 29/08/03 19/08/02 29/08/01 30/08/00 - -
Price 1.10 1.40 0.85 0.80 1.55 2.80 0.00 -
P/RPS 3.53 2.36 1.32 1.13 2.21 3.47 0.00 -100.00%
P/EPS -5.89 -6.18 -4.36 -3.41 -17.98 -13.34 0.00 -100.00%
EY -16.98 -16.18 -22.95 -29.32 -5.56 -7.49 0.00 -100.00%
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