[DKLS] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.02%
YoY- -42.69%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 37,816 44,671 57,661 53,577 55,596 48,904 52,944 -20.11%
PBT 2,069 2,046 1,798 3,342 4,061 2,895 6,881 -55.15%
Tax -881 -623 -907 -853 -1,232 -851 -3,182 -57.55%
NP 1,188 1,423 891 2,489 2,829 2,044 3,699 -53.13%
-
NP to SH 1,188 1,423 891 2,489 2,829 2,044 3,699 -53.13%
-
Tax Rate 42.58% 30.45% 50.44% 25.52% 30.34% 29.40% 46.24% -
Total Cost 36,628 43,248 56,770 51,088 52,767 46,860 49,245 -17.92%
-
Net Worth 175,415 174,852 170,017 163,587 162,667 151,005 149,604 11.20%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,636 - - - - -
Div Payout % - - 408.16% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 175,415 174,852 170,017 163,587 162,667 151,005 149,604 11.20%
NOSH 92,812 93,006 90,918 87,950 88,406 83,428 82,200 8.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.14% 3.19% 1.55% 4.65% 5.09% 4.18% 6.99% -
ROE 0.68% 0.81% 0.52% 1.52% 1.74% 1.35% 2.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.74 48.03 63.42 60.92 62.89 58.62 64.41 -26.33%
EPS 1.28 1.53 0.98 2.83 3.20 2.45 4.50 -56.78%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.87 1.86 1.84 1.81 1.82 2.55%
Adjusted Per Share Value based on latest NOSH - 87,950
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.79 48.19 62.20 57.80 59.97 52.76 57.11 -20.11%
EPS 1.28 1.54 0.96 2.69 3.05 2.20 3.99 -53.17%
DPS 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
NAPS 1.8923 1.8862 1.8341 1.7647 1.7548 1.629 1.6139 11.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.15 1.48 1.42 1.59 1.46 1.40 1.57 -
P/RPS 2.82 3.08 2.24 2.61 2.32 2.39 2.44 10.13%
P/EPS 89.84 96.73 144.90 56.18 45.63 57.14 34.89 87.97%
EY 1.11 1.03 0.69 1.78 2.19 1.75 2.87 -46.94%
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.79 0.76 0.85 0.79 0.77 0.86 -20.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 25/02/04 18/11/03 25/08/03 13/05/03 25/02/03 -
Price 1.07 1.25 1.53 1.53 1.76 1.38 1.50 -
P/RPS 2.63 2.60 2.41 2.51 2.80 2.35 2.33 8.41%
P/EPS 83.59 81.70 156.12 54.06 55.00 56.33 33.33 84.69%
EY 1.20 1.22 0.64 1.85 1.82 1.78 3.00 -45.74%
DY 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.82 0.82 0.96 0.76 0.82 -21.54%

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