[DUTALND] YoY TTM Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 6.76%
YoY- 17.57%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 174,689 99,623 82,287 122,290 232,591 252,558 277,166 -7.39%
PBT 58,481 359,683 -52,473 -77,036 -106,401 -93,420 -77,312 -
Tax -21,443 -16,922 -7,413 1,353 17,448 16,826 -14,784 6.38%
NP 37,038 342,761 -59,886 -75,683 -88,953 -76,594 -92,096 -
-
NP to SH 37,672 317,434 -54,442 -73,321 -88,953 -76,594 -92,096 -
-
Tax Rate 36.67% 4.70% - - - - - -
Total Cost 137,651 -243,138 142,173 197,973 321,544 329,152 369,262 -15.15%
-
Net Worth 802,614 417,094 -518,353 -458,816 -388,454 -314,261 -227,696 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 802,614 417,094 -518,353 -458,816 -388,454 -314,261 -227,696 -
NOSH 565,221 417,094 392,692 392,150 392,377 392,826 392,579 6.25%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 21.20% 344.06% -72.78% -61.89% -38.24% -30.33% -33.23% -
ROE 4.69% 76.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 30.91 23.89 20.95 31.18 59.28 64.29 70.60 -12.84%
EPS 6.66 76.11 -13.86 -18.70 -22.67 -19.50 -23.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.00 -1.32 -1.17 -0.99 -0.80 -0.58 -
Adjusted Per Share Value based on latest NOSH - 392,150
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 20.65 11.77 9.73 14.45 27.49 29.85 32.76 -7.39%
EPS 4.45 37.52 -6.43 -8.67 -10.51 -9.05 -10.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9486 0.493 -0.6126 -0.5423 -0.4591 -0.3714 -0.2691 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.66 1.30 1.00 0.95 1.30 0.70 0.90 -
P/RPS 2.14 5.44 4.77 3.05 2.19 1.09 1.27 9.07%
P/EPS 9.90 1.71 -7.21 -5.08 -5.73 -3.59 -3.84 -
EY 10.10 58.54 -13.86 -19.68 -17.44 -27.85 -26.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.30 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 07/09/06 26/08/05 30/08/04 29/08/03 19/08/02 -
Price 0.58 1.15 0.95 1.10 1.40 0.85 0.80 -
P/RPS 1.88 4.81 4.53 3.53 2.36 1.32 1.13 8.84%
P/EPS 8.70 1.51 -6.85 -5.88 -6.18 -4.36 -3.41 -
EY 11.49 66.18 -14.59 -17.00 -16.19 -22.94 -29.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.15 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