[DOMINAN] QoQ 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- -65.93%
YoY- -57.11%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 59,622 49,249 43,450 39,248 46,147 38,669 38,814 33.09%
PBT 2,330 3,397 3,267 1,887 3,254 3,237 3,184 -18.77%
Tax -462 -509 -646 -895 -342 -334 -891 -35.43%
NP 1,868 2,888 2,621 992 2,912 2,903 2,293 -12.76%
-
NP to SH 1,818 2,852 2,621 992 2,912 2,903 2,293 -14.32%
-
Tax Rate 19.83% 14.98% 19.77% 47.43% 10.51% 10.32% 27.98% -
Total Cost 57,754 46,361 40,829 38,256 43,235 35,766 36,521 35.69%
-
Net Worth 73,409 71,860 69,056 67,085 65,438 64,544 58,512 16.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,213 - 2,148 2,156 2,147 - 2,032 5.84%
Div Payout % 121.74% - 81.97% 217.39% 73.75% - 88.65% -
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 73,409 71,860 69,056 67,085 65,438 64,544 58,512 16.30%
NOSH 88,530 86,163 85,934 86,260 85,899 85,887 81,312 5.82%
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 3.13% 5.86% 6.03% 2.53% 6.31% 7.51% 5.91% -
ROE 2.48% 3.97% 3.80% 1.48% 4.45% 4.50% 3.92% -
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 67.35 57.16 50.56 45.50 53.72 45.02 47.73 25.77%
EPS 2.11 3.31 3.05 1.15 3.39 3.38 2.82 -17.56%
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 36.08 29.80 26.30 23.75 27.93 23.40 23.49 33.08%
EPS 1.10 1.73 1.59 0.60 1.76 1.76 1.39 -14.43%
DPS 1.34 0.00 1.30 1.31 1.30 0.00 1.23 5.87%
NAPS 0.4443 0.4349 0.4179 0.406 0.396 0.3906 0.3541 16.31%
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 0.83 1.14 1.42 1.76 1.47 1.73 1.80 -40.28%
P/EPS 27.27 19.64 23.61 69.57 23.30 23.08 30.50 -7.18%
EY 3.67 5.09 4.24 1.44 4.29 4.33 3.28 7.77%
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 0.70 1.40 1.33 1.80 1.47 1.60 1.51 -40.07%
P/EPS 22.89 24.17 21.97 71.30 23.30 21.30 25.53 -7.01%
EY 4.37 4.14 4.55 1.40 4.29 4.69 3.92 7.50%
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