[DKLS] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -14.36%
YoY- -31.94%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 157,030 123,354 169,477 211,021 222,749 185,291 159,592 -0.26%
PBT 3,771 4,560 7,807 17,179 23,506 13,943 12,287 -17.86%
Tax 304 -2,240 -2,192 -6,118 -7,253 -4,249 -2,933 -
NP 4,075 2,320 5,615 11,061 16,253 9,694 9,354 -12.92%
-
NP to SH 4,128 2,260 5,615 11,061 16,253 9,694 9,354 -12.73%
-
Tax Rate -8.06% 49.12% 28.08% 35.61% 30.86% 30.47% 23.87% -
Total Cost 152,955 121,034 163,862 199,960 206,496 175,597 150,238 0.29%
-
Net Worth 184,335 175,120 175,156 163,587 146,134 67,769 82,588 14.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 2,633 3,636 - - 2,108 - -
Div Payout % - 116.52% 64.77% - - 21.75% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 184,335 175,120 175,156 163,587 146,134 67,769 82,588 14.31%
NOSH 93,571 92,656 92,675 87,950 82,098 41,833 39,744 15.33%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.60% 1.88% 3.31% 5.24% 7.30% 5.23% 5.86% -
ROE 2.24% 1.29% 3.21% 6.76% 11.12% 14.30% 11.33% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 167.82 133.13 182.87 239.93 271.32 442.93 401.55 -13.52%
EPS 4.41 2.44 6.06 12.58 19.80 23.17 23.54 -24.34%
DPS 0.00 2.84 4.00 0.00 0.00 5.04 0.00 -
NAPS 1.97 1.89 1.89 1.86 1.78 1.62 2.078 -0.88%
Adjusted Per Share Value based on latest NOSH - 87,950
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 169.40 133.07 182.82 227.64 240.29 199.88 172.16 -0.26%
EPS 4.45 2.44 6.06 11.93 17.53 10.46 10.09 -12.74%
DPS 0.00 2.84 3.92 0.00 0.00 2.27 0.00 -
NAPS 1.9885 1.8891 1.8895 1.7647 1.5764 0.7311 0.8909 14.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.61 0.69 1.09 1.59 1.70 0.96 1.86 -
P/RPS 0.36 0.52 0.60 0.66 0.63 0.22 0.46 -4.00%
P/EPS 13.83 28.29 17.99 12.64 8.59 4.14 7.90 9.77%
EY 7.23 3.53 5.56 7.91 11.65 24.14 12.65 -8.89%
DY 0.00 4.12 3.67 0.00 0.00 5.25 0.00 -
P/NAPS 0.31 0.37 0.58 0.85 0.96 0.59 0.90 -16.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 21/11/05 23/11/04 18/11/03 25/11/02 27/11/01 28/11/00 -
Price 0.63 0.68 1.04 1.53 1.68 1.16 2.01 -
P/RPS 0.38 0.51 0.57 0.64 0.62 0.26 0.50 -4.46%
P/EPS 14.28 27.88 17.17 12.17 8.49 5.01 8.54 8.94%
EY 7.00 3.59 5.83 8.22 11.78 19.98 11.71 -8.21%
DY 0.00 4.18 3.85 0.00 0.00 4.34 0.00 -
P/NAPS 0.32 0.36 0.55 0.82 0.94 0.72 0.97 -16.86%

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