[DUTALND] YoY Annualized Quarter Result on 30-Sep-2001 [#1]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -48.56%
YoY- -144.88%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 144,428 221,604 258,380 286,600 319,376 333,796 0 -100.00%
PBT -67,236 -112,916 -62,032 -58,244 102,284 -34,860 0 -100.00%
Tax 7,380 23,948 4,624 9,064 7,296 34,860 0 -100.00%
NP -59,856 -88,968 -57,408 -49,180 109,580 0 0 -100.00%
-
NP to SH -59,856 -88,968 -57,408 -49,180 109,580 -28,908 0 -100.00%
-
Tax Rate - - - - -7.13% - - -
Total Cost 204,284 310,572 315,788 335,780 209,796 333,796 0 -100.00%
-
Net Worth -404,538 -334,022 -243,787 -133,555 -58,703 0 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth -404,538 -334,022 -243,787 -133,555 -58,703 0 0 -100.00%
NOSH 392,755 392,968 393,205 392,811 391,357 361,350 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -41.44% -40.15% -22.22% -17.16% 34.31% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 36.77 56.39 65.71 72.96 81.61 92.37 0.00 -100.00%
EPS -15.24 -22.64 -14.60 -12.52 28.00 -8.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.03 -0.85 -0.62 -0.34 -0.15 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 392,811
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 17.07 26.19 30.54 33.87 37.75 39.45 0.00 -100.00%
EPS -7.07 -10.51 -6.78 -5.81 12.95 -3.42 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4781 -0.3948 -0.2881 -0.1578 -0.0694 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.35 0.70 0.55 1.95 2.45 0.00 0.00 -
P/RPS 3.67 1.24 0.84 2.67 3.00 0.00 0.00 -100.00%
P/EPS -8.86 -3.09 -3.77 -15.58 8.75 0.00 0.00 -100.00%
EY -11.29 -32.34 -26.55 -6.42 11.43 0.00 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
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/11/04 21/11/03 20/11/02 29/11/01 29/11/00 26/11/99 - -
Price 1.35 0.85 0.55 1.70 2.15 0.00 0.00 -
P/RPS 3.67 1.51 0.84 2.33 2.63 0.00 0.00 -100.00%
P/EPS -8.86 -3.75 -3.77 -13.58 7.68 0.00 0.00 -100.00%
EY -11.29 -26.64 -26.55 -7.36 13.02 0.00 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