[DOMINAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 36.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 124,064 84,816 38,669 142,732 103,918 66,189 32,391 143.80%
PBT 8,378 6,491 3,237 10,487 7,303 4,913 2,481 124.25%
Tax -1,571 -676 -334 -1,830 -939 -862 -403 146.67%
NP 6,807 5,815 2,903 8,657 6,364 4,051 2,078 119.77%
-
NP to SH 6,807 5,815 2,903 8,657 6,364 4,051 2,078 119.77%
-
Tax Rate 18.75% 10.41% 10.32% 17.45% 12.86% 17.55% 16.24% -
Total Cost 117,257 79,001 35,766 134,075 97,554 62,138 30,313 145.41%
-
Net Worth 66,925 65,530 64,544 58,438 59,787 53,445 53,500 16.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,151 2,150 - 2,030 - - - -
Div Payout % 31.61% 36.98% - 23.45% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 66,925 65,530 64,544 58,438 59,787 53,445 53,500 16.01%
NOSH 86,055 86,020 85,887 81,312 85,999 77,456 77,537 7.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.49% 6.86% 7.51% 6.07% 6.12% 6.12% 6.42% -
ROE 10.17% 8.87% 4.50% 14.81% 10.64% 7.58% 3.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 144.17 98.60 45.02 175.76 120.83 85.45 41.77 127.53%
EPS 7.91 6.76 3.38 10.66 7.40 5.23 2.68 105.08%
DPS 2.50 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.7777 0.7618 0.7515 0.7196 0.6952 0.69 0.69 8.26%
Adjusted Per Share Value based on latest NOSH - 81,312
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 75.69 51.74 23.59 87.08 63.40 40.38 19.76 143.81%
EPS 4.15 3.55 1.77 5.28 3.88 2.47 1.27 119.41%
DPS 1.31 1.31 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.4083 0.3998 0.3938 0.3565 0.3647 0.3261 0.3264 16.01%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.80 0.79 0.78 0.86 0.94 0.00 0.00 -
P/RPS 0.55 0.80 1.73 0.49 0.78 0.00 0.00 -
P/EPS 10.11 11.69 23.08 8.07 12.70 0.00 0.00 -
EY 9.89 8.56 4.33 12.40 7.87 0.00 0.00 -
DY 3.13 3.16 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.04 1.20 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 01/09/04 31/05/04 25/02/04 28/11/03 14/10/03 -
Price 0.82 0.79 0.72 0.72 0.91 0.95 0.00 -
P/RPS 0.57 0.80 1.60 0.41 0.75 1.11 0.00 -
P/EPS 10.37 11.69 21.30 6.75 12.30 18.16 0.00 -
EY 9.65 8.56 4.69 14.81 8.13 5.51 0.00 -
DY 3.05 3.16 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 0.96 1.00 1.31 1.38 0.00 -

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
Post a Comment