[DUTALND] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 808.63%
YoY- 455.36%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 58,159 27,718 16,352 130,381 37,788 46,652 60,423 -0.63%
PBT -28,464 11,517 -7,409 21,950 66 63,325 75,419 -
Tax 241 -584 393,111 -9,993 -3,053 -10,959 -2,303 -
NP -28,223 10,933 385,702 11,957 -2,987 52,366 73,116 -
-
NP to SH -27,851 11,469 386,443 13,216 -3,719 48,692 75,075 -
-
Tax Rate - 5.07% - 45.53% 4,625.76% 17.31% 3.05% -
Total Cost 86,382 16,785 -369,350 118,424 40,775 -5,714 -12,693 -
-
Net Worth 1,232,272 1,269,177 1,294,560 939,190 922,268 930,729 846,118 6.46%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 423 423 - - - - -
Div Payout % - 3.69% 0.11% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,232,272 1,269,177 1,294,560 939,190 922,268 930,729 846,118 6.46%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -48.53% 39.44% 2,358.75% 9.17% -7.90% 112.25% 121.01% -
ROE -2.26% 0.90% 29.85% 1.41% -0.40% 5.23% 8.87% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.89 3.28 1.93 15.41 4.47 5.51 7.14 -0.59%
EPS -3.32 1.36 45.67 1.56 -0.44 5.75 8.87 -
DPS 0.00 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.50 1.53 1.11 1.09 1.10 1.00 6.50%
Adjusted Per Share Value based on latest NOSH - 846,118
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.87 3.28 1.93 15.41 4.47 5.51 7.14 -0.63%
EPS -3.29 1.36 45.67 1.56 -0.44 5.75 8.87 -
DPS 0.00 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.4564 1.50 1.53 1.11 1.09 1.10 1.00 6.46%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.36 0.45 0.49 0.46 0.44 0.495 0.52 -
P/RPS 5.22 13.74 25.35 2.99 9.85 8.98 7.28 -5.38%
P/EPS -10.91 33.20 1.07 29.45 -100.11 8.60 5.86 -
EY -9.17 3.01 93.21 3.40 -1.00 11.63 17.06 -
DY 0.00 0.11 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.32 0.41 0.40 0.45 0.52 -11.48%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 30/08/18 29/08/17 29/08/16 25/08/15 29/08/14 -
Price 0.36 0.42 0.555 0.56 0.435 0.385 0.52 -
P/RPS 5.22 12.82 28.72 3.63 9.74 6.98 7.28 -5.38%
P/EPS -10.91 30.99 1.22 35.85 -98.97 6.69 5.86 -
EY -9.17 3.23 82.29 2.79 -1.01 14.95 17.06 -
DY 0.00 0.12 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.36 0.50 0.40 0.35 0.52 -11.48%

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