[DUTALND] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 33.95%
YoY- 504.46%
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 44,961 42,690 38,604 60,423 59,936 64,378 48,704 -5.19%
PBT 78,344 -23,138 -28,920 75,419 56,318 91,114 173,160 -41.09%
Tax -12,310 -840 -664 -2,303 -2,372 -5,238 -1,964 240.32%
NP 66,033 -23,978 -29,584 73,116 53,946 85,876 171,196 -47.04%
-
NP to SH 61,176 -21,894 -27,404 75,075 56,046 87,914 173,352 -50.09%
-
Tax Rate 15.71% - - 3.05% 4.21% 5.75% 1.13% -
Total Cost -21,072 66,668 68,188 -12,693 5,989 -21,498 -122,492 -69.10%
-
Net Worth 896,885 837,656 837,656 846,118 829,195 829,195 829,195 5.37%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 896,885 837,656 837,656 846,118 829,195 829,195 829,195 5.37%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 146.87% -56.17% -76.63% 121.01% 90.01% 133.39% 351.50% -
ROE 6.82% -2.61% -3.27% 8.87% 6.76% 10.60% 20.91% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.31 5.05 4.56 7.14 7.08 7.61 5.76 -5.28%
EPS 7.23 -2.58 -3.24 8.87 6.63 10.40 20.48 -50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.99 1.00 0.98 0.98 0.98 5.37%
Adjusted Per Share Value based on latest NOSH - 846,118
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.31 5.05 4.56 7.14 7.08 7.61 5.76 -5.28%
EPS 7.23 -2.58 -3.24 8.87 6.63 10.40 20.48 -50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.99 1.00 0.98 0.98 0.98 5.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.535 0.51 0.795 0.52 0.49 0.475 0.43 -
P/RPS 10.07 10.11 17.42 7.28 6.92 6.24 7.47 22.05%
P/EPS 7.40 -19.71 -24.55 5.86 7.40 4.57 2.10 131.74%
EY 13.51 -5.07 -4.07 17.06 13.52 21.87 47.65 -56.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.80 0.52 0.50 0.48 0.44 8.90%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 25/11/14 29/08/14 21/05/14 27/02/14 28/11/13 -
Price 0.55 0.55 0.65 0.52 0.52 0.475 0.475 -
P/RPS 10.35 10.90 14.25 7.28 7.34 6.24 8.25 16.33%
P/EPS 7.61 -21.26 -20.07 5.86 7.85 4.57 2.32 120.92%
EY 13.15 -4.70 -4.98 17.06 12.74 21.87 43.13 -54.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.66 0.52 0.53 0.48 0.48 5.48%

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