[DKLS] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -82.73%
YoY- -30.38%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 32,526 36,097 27,031 44,671 48,904 63,898 48,716 -6.50%
PBT 1,329 1,001 1,094 2,046 2,895 5,943 2,578 -10.45%
Tax -168 -413 -496 -623 -851 -1,802 -772 -22.43%
NP 1,161 588 598 1,423 2,044 4,141 1,806 -7.09%
-
NP to SH 1,137 575 598 1,423 2,044 4,141 1,806 -7.41%
-
Tax Rate 12.64% 41.26% 45.34% 30.45% 29.40% 30.32% 29.95% -
Total Cost 31,365 35,509 26,433 43,248 46,860 59,757 46,910 -6.48%
-
Net Worth 181,180 180,846 177,531 174,852 151,005 134,841 87,589 12.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 181,180 180,846 177,531 174,852 151,005 134,841 87,589 12.87%
NOSH 92,439 92,741 93,437 93,006 83,428 79,788 39,867 15.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.57% 1.63% 2.21% 3.19% 4.18% 6.48% 3.71% -
ROE 0.63% 0.32% 0.34% 0.81% 1.35% 3.07% 2.06% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.19 38.92 28.93 48.03 58.62 80.08 122.19 -18.72%
EPS 1.23 0.62 0.64 1.53 2.45 5.19 4.53 -19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.95 1.90 1.88 1.81 1.69 2.197 -1.88%
Adjusted Per Share Value based on latest NOSH - 93,006
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.09 38.94 29.16 48.19 52.76 68.93 52.55 -6.50%
EPS 1.23 0.62 0.65 1.54 2.20 4.47 1.95 -7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9545 1.9509 1.9151 1.8862 1.629 1.4546 0.9449 12.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.67 0.64 0.79 1.48 1.40 1.81 1.34 -
P/RPS 1.90 1.64 2.73 3.08 2.39 2.26 1.10 9.53%
P/EPS 54.47 103.23 123.44 96.73 57.14 34.87 29.58 10.70%
EY 1.84 0.97 0.81 1.03 1.75 2.87 3.38 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.42 0.79 0.77 1.07 0.61 -9.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 29/05/06 20/05/05 24/05/04 13/05/03 02/05/02 24/05/01 -
Price 0.75 0.65 0.67 1.25 1.38 2.23 1.11 -
P/RPS 2.13 1.67 2.32 2.60 2.35 2.78 0.91 15.22%
P/EPS 60.98 104.84 104.69 81.70 56.33 42.97 24.50 16.40%
EY 1.64 0.95 0.96 1.22 1.78 2.33 4.08 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.66 0.76 1.32 0.51 -4.78%

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