[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -69.75%
YoY- -1.76%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 223,876 164,643 108,871 49,249 167,514 124,064 84,816 91.10%
PBT 8,983 7,294 5,727 3,397 11,645 8,378 6,491 24.21%
Tax -2,398 -1,522 -971 -509 -2,217 -1,571 -676 132.77%
NP 6,585 5,772 4,756 2,888 9,428 6,807 5,815 8.65%
-
NP to SH 6,585 5,669 4,670 2,852 9,428 6,807 5,815 8.65%
-
Tax Rate 26.69% 20.87% 16.95% 14.98% 19.04% 18.75% 10.41% -
Total Cost 217,291 158,871 104,115 46,361 158,086 117,257 79,001 96.42%
-
Net Worth 72,362 71,588 72,761 71,860 69,127 66,925 65,530 6.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 36 1,860 2,193 - 2,150 2,151 2,150 -93.47%
Div Payout % 0.55% 32.82% 46.97% - 22.81% 31.61% 36.98% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 72,362 71,588 72,761 71,860 69,127 66,925 65,530 6.84%
NOSH 120,604 124,048 87,749 86,163 86,021 86,055 86,020 25.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.94% 3.51% 4.37% 5.86% 5.63% 5.49% 6.86% -
ROE 9.10% 7.92% 6.42% 3.97% 13.64% 10.17% 8.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 185.63 132.73 124.07 57.16 194.73 144.17 98.60 52.52%
EPS 5.46 4.57 5.42 3.31 10.96 7.91 6.76 -13.28%
DPS 0.03 1.50 2.50 0.00 2.50 2.50 2.50 -94.77%
NAPS 0.60 0.5771 0.8292 0.834 0.8036 0.7777 0.7618 -14.72%
Adjusted Per Share Value based on latest NOSH - 86,163
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 135.49 99.64 65.89 29.80 101.38 75.08 51.33 91.10%
EPS 3.99 3.43 2.83 1.73 5.71 4.12 3.52 8.72%
DPS 0.02 1.13 1.33 0.00 1.30 1.30 1.30 -93.82%
NAPS 0.4379 0.4332 0.4403 0.4349 0.4183 0.405 0.3966 6.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.54 0.56 0.65 0.72 0.80 0.79 -
P/RPS 0.24 0.41 0.45 1.14 0.37 0.55 0.80 -55.21%
P/EPS 8.24 11.82 10.52 19.64 6.57 10.11 11.69 -20.81%
EY 12.13 8.46 9.50 5.09 15.22 9.89 8.56 26.18%
DY 0.07 2.78 4.46 0.00 3.47 3.13 3.16 -92.13%
P/NAPS 0.75 0.94 0.68 0.78 0.90 1.03 1.04 -19.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 27/02/06 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.47 0.58 0.47 0.80 0.67 0.82 0.79 -
P/RPS 0.25 0.44 0.38 1.40 0.34 0.57 0.80 -53.98%
P/EPS 8.61 12.69 8.83 24.17 6.11 10.37 11.69 -18.45%
EY 11.62 7.88 11.32 4.14 16.36 9.65 8.56 22.62%
DY 0.06 2.59 5.32 0.00 3.73 3.05 3.16 -92.89%
P/NAPS 0.78 1.01 0.57 0.96 0.83 1.05 1.04 -17.46%

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