[DOMINAN] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 26.6%
YoY- 39.7%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 43,450 39,248 46,147 38,669 38,814 37,729 33,798 18.21%
PBT 3,267 1,887 3,254 3,237 3,184 2,390 2,432 21.72%
Tax -646 -895 -342 -334 -891 -77 -459 25.56%
NP 2,621 992 2,912 2,903 2,293 2,313 1,973 20.82%
-
NP to SH 2,621 992 2,912 2,903 2,293 2,313 1,973 20.82%
-
Tax Rate 19.77% 47.43% 10.51% 10.32% 27.98% 3.22% 18.87% -
Total Cost 40,829 38,256 43,235 35,766 36,521 35,416 31,825 18.05%
-
Net Worth 69,056 67,085 65,438 64,544 58,512 59,776 53,387 18.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,148 2,156 2,147 - 2,032 - - -
Div Payout % 81.97% 217.39% 73.75% - 88.65% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 69,056 67,085 65,438 64,544 58,512 59,776 53,387 18.69%
NOSH 85,934 86,260 85,899 85,887 81,312 85,985 77,372 7.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.03% 2.53% 6.31% 7.51% 5.91% 6.13% 5.84% -
ROE 3.80% 1.48% 4.45% 4.50% 3.92% 3.87% 3.70% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 50.56 45.50 53.72 45.02 47.73 43.88 43.68 10.23%
EPS 3.05 1.15 3.39 3.38 2.82 2.69 2.55 12.66%
DPS 2.50 2.50 2.50 0.00 2.50 0.00 0.00 -
NAPS 0.8036 0.7777 0.7618 0.7515 0.7196 0.6952 0.69 10.68%
Adjusted Per Share Value based on latest NOSH - 85,887
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.30 23.75 27.93 23.40 23.49 22.83 20.45 18.24%
EPS 1.59 0.60 1.76 1.76 1.39 1.40 1.19 21.28%
DPS 1.30 1.31 1.30 0.00 1.23 0.00 0.00 -
NAPS 0.4179 0.406 0.396 0.3906 0.3541 0.3618 0.3231 18.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.72 0.80 0.79 0.78 0.86 0.94 0.00 -
P/RPS 1.42 1.76 1.47 1.73 1.80 2.14 0.00 -
P/EPS 23.61 69.57 23.30 23.08 30.50 34.94 0.00 -
EY 4.24 1.44 4.29 4.33 3.28 2.86 0.00 -
DY 3.47 3.13 3.16 0.00 2.91 0.00 0.00 -
P/NAPS 0.90 1.03 1.04 1.04 1.20 1.35 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 01/09/04 31/05/04 25/02/04 28/11/03 -
Price 0.67 0.82 0.79 0.72 0.72 0.91 0.95 -
P/RPS 1.33 1.80 1.47 1.60 1.51 2.07 2.17 -27.82%
P/EPS 21.97 71.30 23.30 21.30 25.53 33.83 37.25 -29.64%
EY 4.55 1.40 4.29 4.69 3.92 2.96 2.68 42.26%
DY 3.73 3.05 3.16 0.00 3.47 0.00 0.00 -
P/NAPS 0.83 1.05 1.04 0.96 1.00 1.31 1.38 -28.72%

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