[DKSH] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -71.31%
YoY- 339.9%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 790,573 660,365 553,127 354,501 303,936 277,451 0 -100.00%
PBT 3,149 1,868 2,257 1,707 186 1,592 0 -100.00%
Tax -1,395 -469 -289 -234 -186 -33 0 -100.00%
NP 1,754 1,399 1,968 1,473 0 1,559 0 -100.00%
-
NP to SH 1,754 1,399 1,968 1,473 -614 1,559 0 -100.00%
-
Tax Rate 44.30% 25.11% 12.80% 13.71% 100.00% 2.07% - -
Total Cost 788,819 658,966 551,159 353,028 303,936 275,892 0 -100.00%
-
Net Worth 122,779 42,176 34,497 25,934 8,115 16,082 14,687 -2.23%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 122,779 42,176 34,497 25,934 8,115 16,082 14,687 -2.23%
NOSH 158,018 82,781 82,689 82,752 31,010 82,052 82,514 -0.68%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 0.22% 0.21% 0.36% 0.42% 0.00% 0.56% 0.00% -
ROE 1.43% 3.32% 5.70% 5.68% -7.57% 9.69% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 500.31 797.72 668.92 428.39 980.12 338.14 0.00 -100.00%
EPS 1.11 1.69 2.38 1.78 -1.98 1.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.5095 0.4172 0.3134 0.2617 0.196 0.178 -1.55%
Adjusted Per Share Value based on latest NOSH - 82,752
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 501.45 418.86 350.84 224.85 192.78 175.98 0.00 -100.00%
EPS 1.11 0.89 1.25 0.93 -0.39 0.99 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7788 0.2675 0.2188 0.1645 0.0515 0.102 0.0932 -2.23%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.87 0.95 0.75 0.90 0.85 1.66 0.00 -
P/RPS 0.17 0.12 0.11 0.21 0.09 0.49 0.00 -100.00%
P/EPS 78.38 56.21 31.51 50.56 -42.93 87.37 0.00 -100.00%
EY 1.28 1.78 3.17 1.98 -2.33 1.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.86 1.80 2.87 3.25 8.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 25/05/04 27/05/03 30/05/02 10/07/01 05/05/00 - -
Price 0.84 0.96 0.80 0.90 0.87 1.40 0.00 -
P/RPS 0.17 0.12 0.12 0.21 0.09 0.41 0.00 -100.00%
P/EPS 75.68 56.80 33.61 50.56 -43.94 73.68 0.00 -100.00%
EY 1.32 1.76 2.98 1.98 -2.28 1.36 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.88 1.92 2.87 3.32 7.14 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