[DUTALND] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	48,704	66,748	190,924	60,624	49,920	140,148	125,484	-14.58%
YoY %	-27.03%	-65.04%	214.93%	21.44%	-64.38%	11.69%	-	-
Horiz. %	38.81%	53.19%	152.15%	48.31%	39.78%	111.69%	100.00%	-
PBT	173,160	-10,516	2,208	6,224	-20,420	-8,952	14,844	50.54%
YoY %	1,746.63%	-576.27%	-64.52%	130.48%	-128.11%	-160.31%	-	-
Horiz. %	1,166.53%	-70.84%	14.87%	41.93%	-137.56%	-60.31%	100.00%	-
Tax	-1,964	-5,444	312	332	280	-6,556	-9,184	-22.65%
YoY %	63.92%	-1,844.87%	-6.02%	18.57%	104.27%	28.61%	-	-
Horiz. %	21.39%	59.28%	-3.40%	-3.61%	-3.05%	71.39%	100.00%	-
NP	171,196	-15,960	2,520	6,556	-20,140	-15,508	5,660	76.42%
YoY %	1,172.66%	-733.33%	-61.56%	132.55%	-29.87%	-373.99%	-	-
Horiz. %	3,024.66%	-281.98%	44.52%	115.83%	-355.83%	-273.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	173,352	-14,760	3,552	7,624	-19,220	-15,292	6,348	73.44%
YoY %	1,274.47%	-515.54%	-53.41%	139.67%	-25.69%	-340.89%	-	-
Horiz. %	2,730.81%	-232.51%	55.95%	120.10%	-302.77%	-240.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.13%	-	-14.13%	-5.33%	-	-	61.87%	-
YoY %	0.00%	-	-165.10%	0.00%	-	-	-	-
Horiz. %	1.83%	-	-22.84%	-8.61%	-	-	100.00%	-
Total Cost	-122,492	82,708	188,404	54,068	70,060	155,656	119,824	-
YoY %	-248.10%	-56.10%	248.46%	-22.83%	-54.99%	29.90%	-	-
Horiz. %	-102.23%	69.02%	157.23%	45.12%	58.47%	129.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	829,195	822,688	843,007	859,486	756,494	792,148	770,828	1.22%
YoY %	0.79%	-2.41%	-1.92%	13.61%	-4.50%	2.77%	-	-
Horiz. %	107.57%	106.73%	109.36%	111.50%	98.14%	102.77%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	829,195	822,688	843,007	859,486	756,494	792,148	770,828	1.22%
YoY %	0.79%	-2.41%	-1.92%	13.61%	-4.50%	2.77%	-	-
Horiz. %	107.57%	106.73%	109.36%	111.50%	98.14%	102.77%	100.00%	-
NOSH	846,118	604,918	591,999	595,625	585,975	562,205	566,785	6.89%
YoY %	39.87%	2.18%	-0.61%	1.65%	4.23%	-0.81%	-	-
Horiz. %	149.28%	106.73%	104.45%	105.09%	103.39%	99.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	351.50%	-23.91%	1.32%	10.81%	-40.34%	-11.07%	4.51%	-
YoY %	1,570.10%	-1,911.36%	-87.79%	126.80%	-264.41%	-345.45%	-	-
Horiz. %	7,793.79%	-530.16%	29.27%	239.69%	-894.46%	-245.45%	100.00%	-
ROE	20.91%	-1.79%	0.42%	0.89%	-2.54%	-1.93%	0.82%	-
YoY %	1,268.16%	-526.19%	-52.81%	135.04%	-31.61%	-335.37%	-	-
Horiz. %	2,550.00%	-218.29%	51.22%	108.54%	-309.76%	-235.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	5.76	11.03	32.25	10.18	8.52	24.93	22.14	-20.08%
YoY %	-47.78%	-65.80%	216.80%	19.48%	-65.82%	12.60%	-	-
Horiz. %	26.02%	49.82%	145.66%	45.98%	38.48%	112.60%	100.00%	-
EPS	20.48	-2.44	0.60	1.28	-3.28	-2.72	1.12	62.24%
YoY %	939.34%	-506.67%	-53.12%	139.02%	-20.59%	-342.86%	-	-
Horiz. %	1,828.57%	-217.86%	53.57%	114.29%	-292.86%	-242.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.98	1.36	1.424	1.443	1.291	1.409	1.36	-5.31%
YoY %	-27.94%	-4.49%	-1.32%	11.77%	-8.37%	3.60%	-	-
Horiz. %	72.06%	100.00%	104.71%	106.10%	94.93%	103.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 595,625
RPS	5.98	8.20	23.44	7.44	6.13	17.21	15.41	-14.58%
YoY %	-27.07%	-65.02%	215.05%	21.37%	-64.38%	11.68%	-	-
Horiz. %	38.81%	53.21%	152.11%	48.28%	39.78%	111.68%	100.00%	-
EPS	21.28	-1.81	0.44	0.94	-2.36	-1.88	0.78	73.41%
YoY %	1,275.69%	-511.36%	-53.19%	139.83%	-25.53%	-341.03%	-	-
Horiz. %	2,728.21%	-232.05%	56.41%	120.51%	-302.56%	-241.03%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0181	1.0101	1.035	1.0552	0.9288	0.9726	0.9464	1.22%
YoY %	0.79%	-2.41%	-1.91%	13.61%	-4.50%	2.77%	-	-
Horiz. %	107.58%	106.73%	109.36%	111.50%	98.14%	102.77%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.43	0.50	0.58	0.44	0.57	0.57	1.13	-
P/RPS	7.47	4.53	1.80	4.32	6.69	2.29	5.10	6.56%
YoY %	64.90%	151.67%	-58.33%	-35.43%	192.14%	-55.10%	-	-
Horiz. %	146.47%	88.82%	35.29%	84.71%	131.18%	44.90%	100.00%	-
P/EPS	2.10	-20.49	96.67	34.38	-17.38	-20.96	100.89	-47.52%
YoY %	110.25%	-121.20%	181.18%	297.81%	17.08%	-120.78%	-	-
Horiz. %	2.08%	-20.31%	95.82%	34.08%	-17.23%	-20.78%	100.00%	-
EY	47.65	-4.88	1.03	2.91	-5.75	-4.77	0.99	90.61%
YoY %	1,076.43%	-573.79%	-64.60%	150.61%	-20.55%	-581.82%	-	-
Horiz. %	4,813.13%	-492.93%	104.04%	293.94%	-580.81%	-481.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.37	0.41	0.30	0.44	0.40	0.83	-10.02%
YoY %	18.92%	-9.76%	36.67%	-31.82%	10.00%	-51.81%	-	-
Horiz. %	53.01%	44.58%	49.40%	36.14%	53.01%	48.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	30/11/12	25/11/11	23/11/10	19/11/09	26/11/08	19/11/07	-
Price	0.475	0.51	0.53	0.49	0.56	0.35	1.05	-
P/RPS	8.25	4.62	1.64	4.81	6.57	1.40	4.74	9.66%
YoY %	78.57%	181.71%	-65.90%	-26.79%	369.29%	-70.46%	-	-
Horiz. %	174.05%	97.47%	34.60%	101.48%	138.61%	29.54%	100.00%	-
P/EPS	2.32	-20.90	88.33	38.28	-17.07	-12.87	93.75	-45.98%
YoY %	111.10%	-123.66%	130.75%	324.25%	-32.63%	-113.73%	-	-
Horiz. %	2.47%	-22.29%	94.22%	40.83%	-18.21%	-13.73%	100.00%	-
EY	43.13	-4.78	1.13	2.61	-5.86	-7.77	1.07	85.06%
YoY %	1,002.30%	-523.01%	-56.70%	144.54%	24.58%	-826.17%	-	-
Horiz. %	4,030.84%	-446.73%	105.61%	243.93%	-547.66%	-726.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.38	0.37	0.34	0.43	0.25	0.77	-7.56%
YoY %	26.32%	2.70%	8.82%	-20.93%	72.00%	-67.53%	-	-
Horiz. %	62.34%	49.35%	48.05%	44.16%	55.84%	32.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos