[DUTALND] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 145.16%
YoY- 139.24%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 95,241 115,516 121,154 100,486 174,689 91,962 74,513 4.17%
PBT -4,053 3,456 16,627 77,875 58,481 351,409 -48,639 -33.88%
Tax -1,887 -3,741 -8,991 11,708 -21,443 -22,889 -11,247 -25.71%
NP -5,940 -285 7,636 89,583 37,038 328,520 -59,886 -31.93%
-
NP to SH -4,978 689 8,494 90,127 37,672 303,207 -54,442 -32.85%
-
Tax Rate - 108.25% 54.07% -15.03% 36.67% 6.51% - -
Total Cost 101,181 115,801 113,518 10,903 137,651 -236,558 134,399 -4.61%
-
Net Worth 815,672 848,899 925,003 740,535 802,012 190,766 -518,522 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 815,672 848,899 925,003 740,535 802,012 190,766 -518,522 -
NOSH 599,759 593,636 589,925 566,158 564,797 140,269 392,819 7.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -6.24% -0.25% 6.30% 89.15% 21.20% 357.23% -80.37% -
ROE -0.61% 0.08% 0.92% 12.17% 4.70% 158.94% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.88 19.46 20.54 17.75 30.93 65.56 18.97 -2.91%
EPS -0.83 0.12 1.44 15.91 6.67 216.16 -112.65 -55.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.43 1.568 1.308 1.42 1.36 -1.32 -
Adjusted Per Share Value based on latest NOSH - 571,250
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.26 13.65 14.32 11.88 20.65 10.87 8.81 4.17%
EPS -0.59 0.08 1.00 10.65 4.45 35.84 -6.43 -32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.964 1.0033 1.0932 0.8752 0.9479 0.2255 -0.6128 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.45 0.50 0.43 0.56 0.66 1.30 1.00 -
P/RPS 2.83 2.57 2.09 3.16 2.13 1.98 5.27 -9.83%
P/EPS -54.22 430.80 29.86 3.52 9.90 0.60 -7.22 39.89%
EY -1.84 0.23 3.35 28.43 10.11 166.28 -13.86 -28.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.27 0.43 0.46 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 24/08/10 28/08/09 28/08/08 30/08/07 07/09/06 -
Price 0.53 0.61 0.44 0.56 0.58 1.15 0.95 -
P/RPS 3.34 3.13 2.14 3.16 1.88 1.75 5.01 -6.52%
P/EPS -63.86 525.57 30.56 3.52 8.70 0.53 -6.85 45.02%
EY -1.57 0.19 3.27 28.43 11.50 187.97 -14.59 -31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.28 0.43 0.41 0.85 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