[DUTALND] QoQ TTM Result on 31-Dec-2006 [#2]

Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 14.9%
YoY- 34.39%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 110,189 99,623 88,898 83,067 79,643 82,287 87,933 16.21%
PBT 381,680 359,683 -42,032 -44,420 -53,913 -52,473 -69,215 -
Tax -19,457 -16,922 -8,751 -7,873 -6,768 -7,413 -6,068 117.29%
NP 362,223 342,761 -50,783 -52,293 -60,681 -59,886 -75,283 -
-
NP to SH 335,741 317,434 -45,799 -47,121 -55,373 -54,442 -68,502 -
-
Tax Rate 5.10% 4.70% - - - - - -
Total Cost -252,034 -243,138 139,681 135,360 140,324 142,173 163,216 -
-
Net Worth 770,828 417,094 -562,685 -546,353 -537,708 -518,353 -510,535 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 770,828 417,094 -562,685 -546,353 -537,708 -518,353 -510,535 -
NOSH 566,785 417,094 39,266 393,060 392,488 392,692 392,719 27.68%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 328.73% 344.06% -57.13% -62.95% -76.19% -72.78% -85.61% -
ROE 43.56% 76.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.44 23.89 226.40 21.13 20.29 20.95 22.39 -8.98%
EPS 59.24 76.11 -116.64 -11.99 -14.11 -13.86 -17.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 -14.33 -1.39 -1.37 -1.32 -1.30 -
Adjusted Per Share Value based on latest NOSH - 393,060
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.02 11.77 10.51 9.82 9.41 9.73 10.39 16.21%
EPS 39.68 37.52 -5.41 -5.57 -6.54 -6.43 -8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.911 0.493 -0.665 -0.6457 -0.6355 -0.6126 -0.6034 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.13 1.30 1.60 1.20 1.05 1.00 1.00 -
P/RPS 5.81 5.44 0.71 5.68 5.17 4.77 4.47 19.08%
P/EPS 1.91 1.71 -1.37 -10.01 -7.44 -7.21 -5.73 -
EY 52.42 58.54 -72.90 -9.99 -13.44 -13.86 -17.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.30 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 30/08/07 28/05/07 15/02/07 27/11/06 07/09/06 31/05/06 -
Price 1.05 1.15 0.64 1.50 1.20 0.95 1.00 -
P/RPS 5.40 4.81 0.28 7.10 5.91 4.53 4.47 13.41%
P/EPS 1.77 1.51 -0.55 -12.51 -8.51 -6.85 -5.73 -
EY 56.42 66.18 -182.25 -7.99 -11.76 -14.59 -17.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 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