[DUTALND] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 419.91%
YoY- 163.86%
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 68,378 61,446 104,192 160,314 91,160 89,600 139,716 -11.22%
PBT 5,320 -9,416 -27,716 42,612 -51,446 -67,552 -76,044 -
Tax 3,686 118 -5,940 -10,246 -5,504 -4,584 6,720 -9.52%
NP 9,006 -9,298 -33,656 32,366 -56,950 -72,136 -69,324 -
-
NP to SH 9,954 -8,414 -33,200 33,004 -51,678 -66,320 -69,324 -
-
Tax Rate -69.29% - - 24.04% - - - -
Total Cost 59,372 70,744 137,848 127,948 148,110 161,736 209,040 -18.91%
-
Net Worth 857,939 763,185 781,442 785,540 -545,839 -471,469 -423,952 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 857,939 763,185 781,442 785,540 -545,839 -471,469 -423,952 -
NOSH 592,500 592,535 564,625 565,136 392,689 392,891 392,548 7.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.17% -15.13% -32.30% 20.19% -62.47% -80.51% -49.62% -
ROE 1.16% -1.10% -4.25% 4.20% 0.00% 0.00% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.54 10.37 18.45 28.37 23.21 22.81 35.59 -17.10%
EPS 1.68 -1.42 -5.88 5.84 -13.16 -16.88 -17.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.448 1.288 1.384 1.39 -1.39 -1.20 -1.08 -
Adjusted Per Share Value based on latest NOSH - 564,962
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.08 7.26 12.31 18.95 10.77 10.59 16.51 -11.22%
EPS 1.18 -0.99 -3.92 3.90 -6.11 -7.84 -8.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.014 0.902 0.9236 0.9284 -0.6451 -0.5572 -0.5011 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.53 0.50 0.46 1.05 1.20 1.20 1.20 -
P/RPS 4.59 4.82 2.49 3.70 5.17 5.26 3.37 5.28%
P/EPS 31.55 -35.21 -7.82 17.98 -9.12 -7.11 -6.80 -
EY 3.17 -2.84 -12.78 5.56 -10.97 -14.07 -14.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.33 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 04/02/10 26/02/09 29/02/08 15/02/07 20/02/06 28/02/05 -
Price 0.56 0.51 0.33 0.73 1.50 1.10 1.10 -
P/RPS 4.85 4.92 1.79 2.57 6.46 4.82 3.09 7.79%
P/EPS 33.33 -35.92 -5.61 12.50 -11.40 -6.52 -6.23 -
EY 3.00 -2.78 -17.82 8.00 -8.77 -15.35 -16.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.24 0.53 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