[DUTALND] YoY Cumulative 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- 70.96%
YoY- -54.97%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 20,805 23,449 36,107 55,401 64,595 71,650 79,844 -20.07%
PBT -17,542 -16,102 -16,809 -28,229 -15,508 -14,561 25,571 -
Tax -505 -1,150 1,845 5,987 1,156 2,266 1,824 -
NP -18,047 -17,252 -14,964 -22,242 -14,352 -12,295 27,395 -
-
NP to SH -16,720 -15,789 -14,964 -22,242 -14,352 -12,295 27,395 -
-
Tax Rate - - - - - - -7.13% -
Total Cost 38,852 40,701 51,071 77,643 78,947 83,945 52,449 -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 5.30 5.97 9.19 14.10 16.43 18.24 20.40 -20.11%
EPS -4.26 -4.02 -3.81 -5.66 -3.65 -3.13 7.00 -
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 2.46 2.77 4.27 6.55 7.63 8.47 9.44 -20.07%
EPS -1.98 -1.87 -1.77 -2.63 -1.70 -1.45 3.24 -
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 19.81 17.59 14.68 4.97 3.35 10.69 12.01 8.69%
P/EPS -24.65 -26.12 -35.43 -12.37 -15.07 -62.30 35.00 -
EY -4.06 -3.83 -2.82 -8.09 -6.64 -1.61 2.86 -
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 22.64 17.59 14.68 6.03 3.35 9.32 10.54 13.58%
P/EPS -28.17 -26.12 -35.43 -15.02 -15.07 -54.31 30.71 -
EY -3.55 -3.83 -2.82 -6.66 -6.64 -1.84 3.26 -
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