[DKLS] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 138.45%
YoY- -41.82%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 76,977 60,768 82,488 104,500 114,394 101,731 57,880 4.86%
PBT 2,072 2,125 4,115 6,956 12,359 7,565 6,735 -17.82%
Tax -518 -538 -1,504 -2,082 -3,981 -2,386 -1,869 -19.24%
NP 1,554 1,587 2,611 4,874 8,378 5,179 4,866 -17.31%
-
NP to SH 1,504 1,588 2,611 4,874 8,378 5,179 4,866 -17.76%
-
Tax Rate 25.00% 25.32% 36.55% 29.93% 32.21% 31.54% 27.75% -
Total Cost 75,423 59,181 79,877 99,626 106,016 96,552 53,014 6.04%
-
Net Worth 181,965 177,373 174,992 158,448 138,426 90,831 80,807 14.48%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 181,965 177,373 174,992 158,448 138,426 90,831 80,807 14.48%
NOSH 92,839 92,865 92,588 86,113 80,480 39,838 39,885 15.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.02% 2.61% 3.17% 4.66% 7.32% 5.09% 8.41% -
ROE 0.83% 0.90% 1.49% 3.08% 6.05% 5.70% 6.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 82.91 65.44 89.09 121.35 142.14 255.36 145.12 -8.90%
EPS 1.62 1.71 2.82 5.66 10.41 13.00 12.20 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.91 1.89 1.84 1.72 2.28 2.026 -0.55%
Adjusted Per Share Value based on latest NOSH - 88,406
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 83.04 65.55 88.98 112.73 123.40 109.74 62.44 4.86%
EPS 1.62 1.71 2.82 5.26 9.04 5.59 5.25 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.963 1.9134 1.8877 1.7093 1.4933 0.9798 0.8717 14.48%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.62 0.74 1.15 1.46 1.94 1.12 2.28 -
P/RPS 0.75 1.13 1.29 1.20 1.36 0.44 1.57 -11.57%
P/EPS 38.27 43.27 40.78 25.80 18.64 8.62 18.69 12.68%
EY 2.61 2.31 2.45 3.88 5.37 11.61 5.35 -11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.61 0.79 1.13 0.49 1.13 -18.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 22/08/05 23/08/04 25/08/03 28/08/02 27/08/01 21/08/00 -
Price 0.65 0.71 1.07 1.76 1.89 1.30 2.10 -
P/RPS 0.78 1.09 1.20 1.45 1.33 0.51 1.45 -9.81%
P/EPS 40.12 41.52 37.94 31.10 18.16 10.00 17.21 15.14%
EY 2.49 2.41 2.64 3.22 5.51 10.00 5.81 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.57 0.96 1.10 0.57 1.04 -17.40%

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