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

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.41%
YoY- -3.85%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,183 48,690 40,879 36,097 31,364 33,850 33,737 -19.85%
PBT 1,524 763 1,071 1,001 936 935 1,031 29.67%
Tax -1,069 -469 -105 -413 1,291 -282 -41 774.07%
NP 455 294 966 588 2,227 653 990 -40.36%
-
NP to SH 429 262 953 575 2,338 593 990 -42.64%
-
Tax Rate 70.14% 61.47% 9.80% 41.26% -137.93% 30.16% 3.98% -
Total Cost 23,728 48,396 39,913 35,509 29,137 33,197 32,747 -19.27%
-
Net Worth 93,396 184,335 182,280 180,846 92,618 175,120 176,719 -34.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,801 - - - - - - -
Div Payout % 653.12% - - - - - - -
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 93,396 184,335 182,280 180,846 92,618 175,120 176,719 -34.55%
NOSH 93,396 93,571 93,000 92,741 92,618 92,656 92,523 0.62%
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 1.88% 0.60% 2.36% 1.63% 7.10% 1.93% 2.93% -
ROE 0.46% 0.14% 0.52% 0.32% 2.52% 0.34% 0.56% -
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 25.89 52.04 43.96 38.92 33.86 36.53 36.46 -20.35%
EPS 0.46 0.28 1.03 0.62 2.40 0.64 1.07 -42.95%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.97 1.96 1.95 1.00 1.89 1.91 -34.96%
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 26.09 52.52 44.10 38.94 33.83 36.52 36.39 -19.84%
EPS 0.46 0.28 1.03 0.62 2.52 0.64 1.07 -42.95%
DPS 3.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0075 1.9885 1.9664 1.9509 0.9991 1.8891 1.9064 -34.55%
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 2.36 1.17 1.41 1.64 1.77 1.89 2.03 10.53%
P/EPS 132.80 217.86 60.50 103.23 23.77 107.81 69.16 54.30%
EY 0.75 0.46 1.65 0.97 4.21 0.93 1.45 -35.48%
DY 4.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.31 0.32 0.33 0.60 0.37 0.39 34.63%
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 2.59 1.21 1.48 1.67 2.13 1.86 1.95 20.76%
P/EPS 145.86 225.00 63.43 104.84 28.52 106.25 66.36 68.80%
EY 0.69 0.44 1.58 0.95 3.51 0.94 1.51 -40.58%
DY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.32 0.33 0.33 0.72 0.36 0.37 48.40%

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