[DKLS] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -4.25%
YoY- 5.65%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 149,089 210,769 219,550 190,512 118,208 162,588 0.09%
PBT 8,012 13,730 24,145 14,101 13,370 9,133 0.13%
Tax -1,713 -3,913 -7,185 -4,184 -3,984 104 -
NP 6,298 9,817 16,960 9,917 9,386 9,237 0.40%
-
NP to SH 6,298 9,817 16,960 9,917 9,386 9,237 0.40%
-
Tax Rate 21.38% 28.50% 29.76% 29.67% 29.80% -1.14% -
Total Cost 142,790 200,952 202,590 180,594 108,821 153,350 0.07%
-
Net Worth 175,065 160,741 144,767 67,846 82,650 72,745 -0.91%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 175,065 160,741 144,767 67,846 82,650 72,745 -0.91%
NOSH 92,627 86,420 81,329 41,880 39,774 39,520 -0.89%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.22% 4.66% 7.72% 5.21% 7.94% 5.68% -
ROE 3.60% 6.11% 11.72% 14.62% 11.36% 12.70% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 160.96 243.89 269.95 454.89 297.20 411.40 0.99%
EPS 6.80 11.36 20.85 23.68 23.60 23.37 1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.86 1.78 1.62 2.078 1.8407 -0.02%
Adjusted Per Share Value based on latest NOSH - 41,833
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 160.83 227.37 236.84 205.52 127.52 175.39 0.09%
EPS 6.79 10.59 18.30 10.70 10.13 9.96 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8885 1.734 1.5617 0.7319 0.8916 0.7847 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.09 1.59 1.70 0.96 1.86 0.00 -
P/RPS 0.68 0.65 0.63 0.21 0.63 0.00 -100.00%
P/EPS 16.03 14.00 8.15 4.05 7.88 0.00 -100.00%
EY 6.24 7.14 12.27 24.67 12.69 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.85 0.96 0.59 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/04 18/11/03 25/11/02 27/11/01 28/11/00 25/11/99 -
Price 1.04 1.53 1.68 1.16 2.01 0.00 -
P/RPS 0.65 0.63 0.62 0.26 0.68 0.00 -100.00%
P/EPS 15.29 13.47 8.06 4.90 8.52 0.00 -100.00%
EY 6.54 7.42 12.41 20.41 11.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.94 0.72 0.97 0.00 -100.00%

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