[DUTALND] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -16.16%
YoY- -54.97%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 83,220 93,796 144,428 221,604 258,380 286,600 319,376 -20.07%
PBT -70,168 -64,408 -67,236 -112,916 -62,032 -58,244 102,284 -
Tax -2,020 -4,600 7,380 23,948 4,624 9,064 7,296 -
NP -72,188 -69,008 -59,856 -88,968 -57,408 -49,180 109,580 -
-
NP to SH -66,880 -63,156 -59,856 -88,968 -57,408 -49,180 109,580 -
-
Tax Rate - - - - - - -7.13% -
Total Cost 155,408 162,804 204,284 310,572 315,788 335,780 209,796 -4.87%
-
Net Worth -537,708 -475,241 -404,538 -334,022 -243,787 -133,555 -58,703 44.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -537,708 -475,241 -404,538 -334,022 -243,787 -133,555 -58,703 44.62%
NOSH 392,488 392,761 392,755 392,968 393,205 392,811 391,357 0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -86.74% -73.57% -41.44% -40.15% -22.22% -17.16% 34.31% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.20 23.88 36.77 56.39 65.71 72.96 81.61 -20.11%
EPS -17.04 -16.08 -15.24 -22.64 -14.60 -12.52 28.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.37 -1.21 -1.03 -0.85 -0.62 -0.34 -0.15 44.55%
Adjusted Per Share Value based on latest NOSH - 392,968
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.84 11.09 17.07 26.19 30.54 33.87 37.75 -20.06%
EPS -7.90 -7.46 -7.07 -10.51 -6.78 -5.81 12.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6355 -0.5617 -0.4781 -0.3948 -0.2881 -0.1578 -0.0694 44.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.05 1.05 1.35 0.70 0.55 1.95 2.45 -
P/RPS 4.95 4.40 3.67 1.24 0.84 2.67 3.00 8.70%
P/EPS -6.16 -6.53 -8.86 -3.09 -3.77 -15.58 8.75 -
EY -16.23 -15.31 -11.29 -32.34 -26.55 -6.42 11.43 -
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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 22/11/05 30/11/04 21/11/03 20/11/02 29/11/01 29/11/00 -
Price 1.20 1.05 1.35 0.85 0.55 1.70 2.15 -
P/RPS 5.66 4.40 3.67 1.51 0.84 2.33 2.63 13.61%
P/EPS -7.04 -6.53 -8.86 -3.75 -3.77 -13.58 7.68 -
EY -14.20 -15.31 -11.29 -26.64 -26.55 -7.36 13.02 -
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