[DUTALND] YoY Annualized Quarter Result on 31-Mar-2002 [#3]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -3.85%
YoY- -2095.55%
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 129,708 226,381 246,624 285,729 303,213 294,805 0 -100.00%
PBT -80,904 -112,997 -72,330 -57,736 -4,956 -71,626 0 -100.00%
Tax 5,812 24,156 11,025 1,488 7,774 71,626 0 -100.00%
NP -75,092 -88,841 -61,305 -56,248 2,818 0 0 -100.00%
-
NP to SH -75,092 -88,841 -61,305 -56,248 2,818 -61,885 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 204,800 315,222 307,929 341,977 300,394 294,805 0 -100.00%
-
Net Worth -443,796 -376,934 -267,000 -176,756 -42,279 -3,481,049 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth -443,796 -376,934 -267,000 -176,756 -42,279 -3,481,049 0 -100.00%
NOSH 392,740 392,639 392,647 392,793 211,399 386,783 383,266 -0.02%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -57.89% -39.24% -24.86% -19.69% 0.93% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 33.03 57.66 62.81 72.74 143.43 76.22 0.00 -100.00%
EPS -19.12 -22.63 -15.61 -14.32 1.33 -16.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.13 -0.96 -0.68 -0.45 -0.20 -9.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 392,311
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 15.33 26.76 29.15 33.77 35.84 34.84 0.00 -100.00%
EPS -8.87 -10.50 -7.25 -6.65 0.33 -7.31 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5245 -0.4455 -0.3156 -0.2089 -0.05 -4.1141 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.00 1.30 0.80 0.90 1.20 6.00 0.00 -
P/RPS 3.03 2.25 1.27 1.24 0.84 7.87 0.00 -100.00%
P/EPS -5.23 -5.75 -5.12 -6.28 90.00 -37.50 0.00 -100.00%
EY -19.12 -17.41 -19.52 -15.91 1.11 -2.67 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
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 20/05/05 26/05/04 29/05/03 29/05/02 25/05/01 26/05/00 - -
Price 1.00 1.30 0.75 0.90 1.30 4.30 0.00 -
P/RPS 3.03 2.25 1.19 1.24 0.91 5.64 0.00 -100.00%
P/EPS -5.23 -5.75 -4.80 -6.28 97.50 -26.88 0.00 -100.00%
EY -19.12 -17.41 -20.82 -15.91 1.03 -3.72 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