[DKLS] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 161.57%
YoY- -5.29%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 124,862 106,268 82,522 76,977 60,768 82,488 104,500 3.00%
PBT 12,182 15,281 3,640 2,072 2,125 4,115 6,956 9.77%
Tax -3,367 -3,693 -764 -518 -538 -1,504 -2,082 8.33%
NP 8,815 11,588 2,876 1,554 1,587 2,611 4,874 10.36%
-
NP to SH 8,850 11,614 2,814 1,504 1,588 2,611 4,874 10.44%
-
Tax Rate 27.64% 24.17% 20.99% 25.00% 25.32% 36.55% 29.93% -
Total Cost 116,047 94,680 79,646 75,423 59,181 79,877 99,626 2.57%
-
Net Worth 235,382 202,063 180,503 181,965 177,373 174,992 158,448 6.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 235,382 202,063 180,503 181,965 177,373 174,992 158,448 6.81%
NOSH 92,670 92,689 92,565 92,839 92,865 92,588 86,113 1.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.06% 10.90% 3.49% 2.02% 2.61% 3.17% 4.66% -
ROE 3.76% 5.75% 1.56% 0.83% 0.90% 1.49% 3.08% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 134.74 114.65 89.15 82.91 65.44 89.09 121.35 1.75%
EPS 9.55 12.53 3.04 1.62 1.71 2.82 5.66 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.18 1.95 1.96 1.91 1.89 1.84 5.51%
Adjusted Per Share Value based on latest NOSH - 93,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 134.70 114.64 89.02 83.04 65.55 88.98 112.73 3.00%
EPS 9.55 12.53 3.04 1.62 1.71 2.82 5.26 10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5392 2.1798 1.9472 1.963 1.9134 1.8877 1.7093 6.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 0.90 0.80 0.62 0.74 1.15 1.46 -
P/RPS 0.71 0.79 0.90 0.75 1.13 1.29 1.20 -8.36%
P/EPS 9.95 7.18 26.32 38.27 43.27 40.78 25.80 -14.67%
EY 10.05 13.92 3.80 2.61 2.31 2.45 3.88 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.41 0.32 0.39 0.61 0.79 -11.86%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 21/08/08 28/08/07 16/08/06 22/08/05 23/08/04 25/08/03 -
Price 1.05 0.90 0.77 0.65 0.71 1.07 1.76 -
P/RPS 0.78 0.79 0.86 0.78 1.09 1.20 1.45 -9.80%
P/EPS 10.99 7.18 25.33 40.12 41.52 37.94 31.10 -15.90%
EY 9.10 13.92 3.95 2.49 2.41 2.64 3.22 18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.39 0.33 0.37 0.57 0.96 -13.20%

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