[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -19.07%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 297,396 313,288 223,876 219,524 217,742 196,996 167,514 46.56%
PBT 18,322 18,020 8,983 9,725 11,454 13,588 11,645 35.23%
Tax -3,700 0 -2,398 -2,029 -1,942 -2,036 -2,217 40.65%
NP 14,622 18,020 6,585 7,696 9,512 11,552 9,428 33.94%
-
NP to SH 14,402 15,668 6,585 7,558 9,340 11,408 9,428 32.60%
-
Tax Rate 20.19% 0.00% 26.69% 20.86% 16.95% 14.98% 19.04% -
Total Cost 282,774 295,268 217,291 211,828 208,230 185,444 158,086 47.30%
-
Net Worth 77,594 76,604 72,362 71,588 72,761 71,860 69,127 7.99%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,618 - 36 2,480 4,387 - 2,150 41.43%
Div Payout % 25.13% - 0.55% 32.82% 46.97% - 22.81% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 77,594 76,604 72,362 71,588 72,761 71,860 69,127 7.99%
NOSH 120,619 120,523 120,604 124,048 87,749 86,163 86,021 25.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.92% 5.75% 2.94% 3.51% 4.37% 5.86% 5.63% -
ROE 18.56% 20.45% 9.10% 10.56% 12.84% 15.88% 13.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 246.56 259.94 185.63 176.97 248.14 228.63 194.73 17.02%
EPS 11.94 13.00 5.46 6.09 10.84 13.24 10.96 5.87%
DPS 3.00 0.00 0.03 2.00 5.00 0.00 2.50 12.91%
NAPS 0.6433 0.6356 0.60 0.5771 0.8292 0.834 0.8036 -13.77%
Adjusted Per Share Value based on latest NOSH - 120,361
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 181.43 191.13 136.58 133.93 132.84 120.18 102.20 46.56%
EPS 8.79 9.56 4.02 4.61 5.70 6.96 5.75 32.66%
DPS 2.21 0.00 0.02 1.51 2.68 0.00 1.31 41.66%
NAPS 0.4734 0.4673 0.4415 0.4367 0.4439 0.4384 0.4217 8.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.44 0.45 0.54 0.56 0.65 0.72 -
P/RPS 0.17 0.17 0.24 0.31 0.23 0.28 0.37 -40.42%
P/EPS 3.60 3.38 8.24 8.86 5.26 4.91 6.57 -33.01%
EY 27.77 29.55 12.13 11.28 19.01 20.37 15.22 49.26%
DY 6.98 0.00 0.07 3.70 8.93 0.00 3.47 59.28%
P/NAPS 0.67 0.69 0.75 0.94 0.68 0.78 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 12/09/06 31/05/06 27/02/06 29/11/05 26/08/05 27/05/05 -
Price 0.49 0.42 0.47 0.58 0.47 0.80 0.67 -
P/RPS 0.20 0.16 0.25 0.33 0.19 0.35 0.34 -29.77%
P/EPS 4.10 3.23 8.61 9.52 4.42 6.04 6.11 -23.33%
EY 24.37 30.95 11.62 10.51 22.65 16.55 16.36 30.39%
DY 6.12 0.00 0.06 3.45 10.64 0.00 3.73 39.06%
P/NAPS 0.76 0.66 0.78 1.01 0.57 0.96 0.83 -5.69%

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