[DUTALND] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -4.58%
YoY- -8.99%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 238,420 221,604 252,558 246,624 263,204 258,380 277,166 -9.52%
PBT -114,486 -112,916 -93,420 -72,330 -66,040 -62,032 -77,313 29.82%
Tax 25,532 23,948 16,826 11,025 7,420 4,624 -14,784 -
NP -88,954 -88,968 -76,594 -61,305 -58,620 -57,408 -92,097 -2.28%
-
NP to SH -88,954 -88,968 -76,594 -61,305 -58,620 -57,408 -92,097 -2.28%
-
Tax Rate - - - - - - - -
Total Cost 327,374 310,572 329,152 307,929 321,824 315,788 369,263 -7.69%
-
Net Worth -357,229 -334,022 -314,175 -267,000 -251,453 -243,787 -227,751 34.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -357,229 -334,022 -314,175 -267,000 -251,453 -243,787 -227,751 34.88%
NOSH 392,559 392,968 392,719 392,647 392,895 393,205 392,675 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -37.31% -40.15% -30.33% -24.86% -22.27% -22.22% -33.23% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 60.73 56.39 64.31 62.81 66.99 65.71 70.58 -9.51%
EPS -22.66 -22.64 -19.51 -15.61 -14.92 -14.60 -23.45 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.91 -0.85 -0.80 -0.68 -0.64 -0.62 -0.58 34.91%
Adjusted Per Share Value based on latest NOSH - 392,235
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.18 26.19 29.85 29.15 31.11 30.54 32.76 -9.52%
EPS -10.51 -10.51 -9.05 -7.25 -6.93 -6.78 -10.88 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4222 -0.3948 -0.3713 -0.3156 -0.2972 -0.2881 -0.2692 34.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.70 0.70 0.80 1.00 0.55 0.90 -
P/RPS 1.48 1.24 1.09 1.27 1.49 0.84 1.28 10.13%
P/EPS -3.97 -3.09 -3.59 -5.12 -6.70 -3.77 -3.84 2.23%
EY -25.18 -32.34 -27.86 -19.52 -14.92 -26.55 -26.06 -2.25%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 -
Price 1.20 0.85 0.85 0.75 0.85 0.55 0.80 -
P/RPS 1.98 1.51 1.32 1.19 1.27 0.84 1.13 45.19%
P/EPS -5.30 -3.75 -4.36 -4.80 -5.70 -3.77 -3.41 34.07%
EY -18.88 -26.64 -22.95 -20.82 -17.55 -26.55 -29.32 -25.37%
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