[DUTALND] QoQ Quarter Result on 31-Mar-2020 [#3]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -7889.65%
YoY- -2103.52%
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 29,352 40,729 35,264 9,986 1,708 11,201 9,836 106.58%
PBT 18,498 -2,152 15,862 -44,723 718 -321 6,308 104.20%
Tax -7 -34 538 -46 -205 -46 -328 -92.21%
NP 18,491 -2,186 16,400 -44,769 513 -367 5,980 111.52%
-
NP to SH 18,527 -2,122 16,207 -44,401 570 -227 5,976 111.88%
-
Tax Rate 0.04% - -3.39% - 28.55% - 5.20% -
Total Cost 10,861 42,915 18,864 54,755 1,195 11,568 3,856 98.81%
-
Net Worth 1,239,439 1,248,411 1,232,272 1,215,760 1,269,177 1,269,177 1,269,177 -1.56%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 423 -
Div Payout % - - - - - - 7.08% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,239,439 1,248,411 1,232,272 1,215,760 1,269,177 1,269,177 1,269,177 -1.56%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 63.00% -5.37% 46.51% -448.32% 30.04% -3.28% 60.80% -
ROE 1.49% -0.17% 1.32% -3.65% 0.04% -0.02% 0.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.48 4.83 4.18 1.18 0.20 1.32 1.16 107.31%
EPS 2.20 -0.25 1.92 -5.26 0.07 -0.03 0.71 111.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 1.47 1.48 1.46 1.44 1.50 1.50 1.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.60 5.00 4.33 1.23 0.21 1.38 1.21 106.17%
EPS 2.27 -0.26 1.99 -5.45 0.07 -0.03 0.73 112.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 1.5217 1.5328 1.5129 1.4927 1.5583 1.5583 1.5583 -1.56%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.365 0.345 0.36 0.325 0.44 0.415 0.45 -
P/RPS 10.48 7.15 8.62 27.48 217.97 31.35 38.71 -57.98%
P/EPS 16.61 -137.14 18.75 -6.18 653.14 -1,546.87 63.71 -59.02%
EY 6.02 -0.73 5.33 -16.18 0.15 -0.06 1.57 143.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
P/NAPS 0.25 0.23 0.25 0.23 0.29 0.28 0.30 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 11/03/21 23/11/20 28/08/20 24/06/20 25/02/20 25/11/19 28/08/19 -
Price 0.375 0.36 0.36 0.37 0.41 0.435 0.42 -
P/RPS 10.77 7.46 8.62 31.28 203.11 32.86 36.13 -55.21%
P/EPS 17.07 -143.10 18.75 -7.04 608.61 -1,621.42 59.47 -56.32%
EY 5.86 -0.70 5.33 -14.21 0.16 -0.06 1.68 129.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.26 0.24 0.25 0.26 0.27 0.29 0.28 -4.79%

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