[DUTALND] YoY Quarter Result on 30-Jun-2002 [#4]

Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -230.45%
YoY- -41.72%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 25,009 62,805 67,590 62,869 41,839 99,401 0 -100.00%
PBT -16,358 -21,652 -39,172 -34,011 -37,354 -38,157 0 -100.00%
Tax -3,006 -669 8,557 -15,900 37,354 38,157 0 -100.00%
NP -19,364 -22,321 -30,615 -49,911 0 0 0 -100.00%
-
NP to SH -17,002 -22,321 -30,615 -49,911 -35,219 -36,893 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 44,373 85,126 98,205 112,780 41,839 99,401 0 -100.00%
-
Net Worth -458,816 -388,454 -314,261 -227,696 -126,321 -82,482 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth -458,816 -388,454 -314,261 -227,696 -126,321 -82,482 0 -100.00%
NOSH 392,150 392,377 392,826 392,579 407,488 412,412 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -77.43% -35.54% -45.30% -79.39% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.38 16.01 17.21 16.01 10.27 24.10 0.00 -100.00%
EPS -4.33 -5.68 -7.80 -12.71 -8.97 -9.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.17 -0.99 -0.80 -0.58 -0.31 -0.20 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 392,579
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2.96 7.42 7.99 7.43 4.94 11.75 0.00 -100.00%
EPS -2.01 -2.64 -3.62 -5.90 -4.16 -4.36 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5423 -0.4591 -0.3714 -0.2691 -0.1493 -0.0975 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.95 1.30 0.70 0.90 1.20 3.75 0.00 -
P/RPS 14.90 8.12 4.07 5.62 11.69 15.56 0.00 -100.00%
P/EPS -21.91 -22.85 -8.98 -7.08 -13.88 -41.92 0.00 -100.00%
EY -4.56 -4.38 -11.13 -14.13 -7.20 -2.39 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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 30/08/04 29/08/03 19/08/02 29/08/01 30/08/00 - -
Price 1.10 1.40 0.85 0.80 1.55 2.80 0.00 -
P/RPS 17.25 8.75 4.94 5.00 15.10 11.62 0.00 -100.00%
P/EPS -25.37 -24.61 -10.91 -6.29 -17.93 -31.30 0.00 -100.00%
EY -3.94 -4.06 -9.17 -15.89 -5.58 -3.19 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