[DOMINAN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 17.06%
YoY- 6.96%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 108,871 49,249 167,514 124,064 84,816 38,669 142,732 -16.50%
PBT 5,727 3,397 11,645 8,378 6,491 3,237 10,487 -33.16%
Tax -971 -509 -2,217 -1,571 -676 -334 -1,830 -34.43%
NP 4,756 2,888 9,428 6,807 5,815 2,903 8,657 -32.89%
-
NP to SH 4,670 2,852 9,428 6,807 5,815 2,903 8,657 -33.70%
-
Tax Rate 16.95% 14.98% 19.04% 18.75% 10.41% 10.32% 17.45% -
Total Cost 104,115 46,361 158,086 117,257 79,001 35,766 134,075 -15.50%
-
Net Worth 72,761 71,860 69,127 66,925 65,530 64,544 58,438 15.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,193 - 2,150 2,151 2,150 - 2,030 5.27%
Div Payout % 46.97% - 22.81% 31.61% 36.98% - 23.45% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 72,761 71,860 69,127 66,925 65,530 64,544 58,438 15.72%
NOSH 87,749 86,163 86,021 86,055 86,020 85,887 81,312 5.20%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.37% 5.86% 5.63% 5.49% 6.86% 7.51% 6.07% -
ROE 6.42% 3.97% 13.64% 10.17% 8.87% 4.50% 14.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 124.07 57.16 194.73 144.17 98.60 45.02 175.76 -20.70%
EPS 5.42 3.31 10.96 7.91 6.76 3.38 10.66 -36.27%
DPS 2.50 0.00 2.50 2.50 2.50 0.00 2.50 0.00%
NAPS 0.8292 0.834 0.8036 0.7777 0.7618 0.7515 0.7196 9.90%
Adjusted Per Share Value based on latest NOSH - 86,260
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 65.89 29.80 101.38 75.08 51.33 23.40 86.38 -16.50%
EPS 2.83 1.73 5.71 4.12 3.52 1.76 5.24 -33.65%
DPS 1.33 0.00 1.30 1.30 1.30 0.00 1.23 5.34%
NAPS 0.4403 0.4349 0.4183 0.405 0.3966 0.3906 0.3537 15.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.65 0.72 0.80 0.79 0.78 0.86 -
P/RPS 0.45 1.14 0.37 0.55 0.80 1.73 0.49 -5.51%
P/EPS 10.52 19.64 6.57 10.11 11.69 23.08 8.07 19.31%
EY 9.50 5.09 15.22 9.89 8.56 4.33 12.40 -16.25%
DY 4.46 0.00 3.47 3.13 3.16 0.00 2.91 32.89%
P/NAPS 0.68 0.78 0.90 1.03 1.04 1.04 1.20 -31.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 01/09/04 31/05/04 -
Price 0.47 0.80 0.67 0.82 0.79 0.72 0.72 -
P/RPS 0.38 1.40 0.34 0.57 0.80 1.60 0.41 -4.93%
P/EPS 8.83 24.17 6.11 10.37 11.69 21.30 6.75 19.59%
EY 11.32 4.14 16.36 9.65 8.56 4.69 14.81 -16.38%
DY 5.32 0.00 3.73 3.05 3.16 0.00 3.47 32.92%
P/NAPS 0.57 0.96 0.83 1.05 1.04 0.96 1.00 -31.23%

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