[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -40.52%
YoY- 37.34%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 275,233 211,115 148,698 78,322 223,876 164,643 108,871 85.68%
PBT 17,981 14,011 9,161 4,505 8,983 7,294 5,727 114.56%
Tax -4,238 -2,883 -1,850 0 -2,398 -1,522 -971 167.31%
NP 13,743 11,128 7,311 4,505 6,585 5,772 4,756 103.00%
-
NP to SH 13,453 10,870 7,201 3,917 6,585 5,669 4,670 102.58%
-
Tax Rate 23.57% 20.58% 20.19% 0.00% 26.69% 20.87% 16.95% -
Total Cost 261,490 199,987 141,387 73,817 217,291 158,871 104,115 84.87%
-
Net Worth 84,368 79,504 77,594 76,604 72,362 71,588 72,761 10.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,112 4,222 1,809 - 36 1,860 2,193 52.11%
Div Payout % 30.57% 38.85% 25.13% - 0.55% 32.82% 46.97% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 84,368 79,504 77,594 76,604 72,362 71,588 72,761 10.38%
NOSH 117,504 120,643 120,619 120,523 120,604 124,048 87,749 21.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.99% 5.27% 4.92% 5.75% 2.94% 3.51% 4.37% -
ROE 15.95% 13.67% 9.28% 5.11% 9.10% 7.92% 6.42% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 234.23 174.99 123.28 64.99 185.63 132.73 124.07 52.81%
EPS 11.13 9.01 5.97 3.25 5.46 4.57 5.42 61.62%
DPS 3.50 3.50 1.50 0.00 0.03 1.50 2.50 25.17%
NAPS 0.718 0.659 0.6433 0.6356 0.60 0.5771 0.8292 -9.16%
Adjusted Per Share Value based on latest NOSH - 120,523
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 166.57 127.76 89.99 47.40 135.49 99.64 65.89 85.67%
EPS 8.14 6.58 4.36 2.37 3.99 3.43 2.83 102.38%
DPS 2.49 2.56 1.09 0.00 0.02 1.13 1.33 51.96%
NAPS 0.5106 0.4811 0.4696 0.4636 0.4379 0.4332 0.4403 10.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.65 0.58 0.43 0.44 0.45 0.54 0.56 -
P/RPS 0.28 0.33 0.35 0.68 0.24 0.41 0.45 -27.13%
P/EPS 5.68 6.44 7.20 13.54 8.24 11.82 10.52 -33.71%
EY 17.61 15.53 13.88 7.39 12.13 8.46 9.50 50.95%
DY 5.38 6.03 3.49 0.00 0.07 2.78 4.46 13.33%
P/NAPS 0.91 0.88 0.67 0.69 0.75 0.94 0.68 21.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 23/11/06 12/09/06 31/05/06 27/02/06 29/11/05 -
Price 0.71 0.72 0.49 0.42 0.47 0.58 0.47 -
P/RPS 0.30 0.41 0.40 0.65 0.25 0.44 0.38 -14.59%
P/EPS 6.20 7.99 8.21 12.92 8.61 12.69 8.83 -21.01%
EY 16.13 12.51 12.18 7.74 11.62 7.88 11.32 26.65%
DY 4.93 4.86 3.06 0.00 0.06 2.59 5.32 -4.95%
P/NAPS 0.99 1.09 0.76 0.66 0.78 1.01 0.57 44.53%

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