[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -87.55%
YoY- -57.98%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 125,982 94,618 60,768 27,031 140,553 111,817 82,488 32.51%
PBT 3,995 3,059 2,125 1,094 7,508 6,009 4,115 -1.94%
Tax 473 -818 -538 -496 -2,704 -1,285 -1,504 -
NP 4,468 2,241 1,587 598 4,804 4,724 2,611 42.92%
-
NP to SH 4,338 2,180 1,588 598 4,804 4,724 2,611 40.14%
-
Tax Rate -11.84% 26.74% 25.32% 45.34% 36.01% 21.38% 36.55% -
Total Cost 121,514 92,377 59,181 26,433 135,749 107,093 79,877 32.17%
-
Net Worth 179,864 175,327 177,373 177,531 175,281 175,065 174,992 1.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,782 - - -
Div Payout % - - - - 57.92% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 179,864 175,327 177,373 177,531 175,281 175,065 174,992 1.84%
NOSH 92,713 92,765 92,865 93,437 92,741 92,627 92,588 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.55% 2.37% 2.61% 2.21% 3.42% 4.22% 3.17% -
ROE 2.41% 1.24% 0.90% 0.34% 2.74% 2.70% 1.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 135.88 102.00 65.44 28.93 151.55 120.72 89.09 32.39%
EPS 4.68 2.35 1.71 0.64 5.18 5.10 2.82 40.04%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.94 1.89 1.91 1.90 1.89 1.89 1.89 1.75%
Adjusted Per Share Value based on latest NOSH - 93,437
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 135.90 102.07 65.55 29.16 151.62 120.62 88.98 32.52%
EPS 4.68 2.35 1.71 0.65 5.18 5.10 2.82 40.04%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.9403 1.8914 1.9134 1.9151 1.8909 1.8885 1.8877 1.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.69 0.74 0.79 1.00 1.09 1.15 -
P/RPS 0.44 0.68 1.13 2.73 0.66 0.90 1.29 -51.08%
P/EPS 12.82 29.36 43.27 123.44 19.31 21.37 40.78 -53.66%
EY 7.80 3.41 2.31 0.81 5.18 4.68 2.45 115.95%
DY 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.39 0.42 0.53 0.58 0.61 -36.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 20/05/05 25/02/05 23/11/04 23/08/04 -
Price 0.72 0.68 0.71 0.67 0.90 1.04 1.07 -
P/RPS 0.53 0.67 1.09 2.32 0.59 0.86 1.20 -41.91%
P/EPS 15.39 28.94 41.52 104.69 17.37 20.39 37.94 -45.11%
EY 6.50 3.46 2.41 0.96 5.76 4.90 2.64 82.03%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.35 0.48 0.55 0.57 -24.97%

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