[DKLS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -86.75%
YoY- -3.85%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 149,849 125,666 76,977 36,097 125,982 94,618 60,768 82.22%
PBT 4,359 2,835 2,072 1,001 3,995 3,059 2,125 61.23%
Tax -2,057 -987 -518 -413 473 -818 -538 143.91%
NP 2,302 1,848 1,554 588 4,468 2,241 1,587 28.05%
-
NP to SH 2,194 1,766 1,504 575 4,338 2,180 1,588 23.97%
-
Tax Rate 47.19% 34.81% 25.00% 41.26% -11.84% 26.74% 25.32% -
Total Cost 147,547 123,818 75,423 35,509 121,514 92,377 59,181 83.55%
-
Net Worth 178,841 183,106 181,965 180,846 179,864 175,327 177,373 0.54%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,779 - - - - - - -
Div Payout % 126.71% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 178,841 183,106 181,965 180,846 179,864 175,327 177,373 0.54%
NOSH 92,663 92,947 92,839 92,741 92,713 92,765 92,865 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.54% 1.47% 2.02% 1.63% 3.55% 2.37% 2.61% -
ROE 1.23% 0.96% 0.83% 0.32% 2.41% 1.24% 0.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 161.71 135.20 82.91 38.92 135.88 102.00 65.44 82.47%
EPS 2.37 1.90 1.62 0.62 4.68 2.35 1.71 24.23%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.97 1.96 1.95 1.94 1.89 1.91 0.69%
Adjusted Per Share Value based on latest NOSH - 92,741
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 161.65 135.56 83.04 38.94 135.90 102.07 65.55 82.23%
EPS 2.37 1.91 1.62 0.62 4.68 2.35 1.71 24.23%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9293 1.9753 1.963 1.9509 1.9403 1.8914 1.9134 0.55%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.61 0.61 0.62 0.64 0.60 0.69 0.74 -
P/RPS 0.38 0.45 0.75 1.64 0.44 0.68 1.13 -51.54%
P/EPS 25.76 32.11 38.27 103.23 12.82 29.36 43.27 -29.16%
EY 3.88 3.11 2.61 0.97 7.80 3.41 2.31 41.16%
DY 4.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.32 0.33 0.31 0.37 0.39 -12.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 24/11/06 16/08/06 29/05/06 27/02/06 21/11/05 22/08/05 -
Price 0.67 0.63 0.65 0.65 0.72 0.68 0.71 -
P/RPS 0.41 0.47 0.78 1.67 0.53 0.67 1.09 -47.79%
P/EPS 28.30 33.16 40.12 104.84 15.39 28.94 41.52 -22.49%
EY 3.53 3.02 2.49 0.95 6.50 3.46 2.41 28.88%
DY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.33 0.33 0.37 0.36 0.37 -3.62%

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