[DKLS] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -16.51%
YoY- -58.01%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 27,031 28,736 29,329 37,816 44,671 57,661 53,577 -36.59%
PBT 1,094 1,500 1,894 2,069 2,046 1,798 3,342 -52.46%
Tax -496 -1,421 219 -881 -623 -907 -853 -30.31%
NP 598 79 2,113 1,188 1,423 891 2,489 -61.31%
-
NP to SH 598 79 2,113 1,188 1,423 891 2,489 -61.31%
-
Tax Rate 45.34% 94.73% -11.56% 42.58% 30.45% 50.44% 25.52% -
Total Cost 26,433 28,657 27,216 36,628 43,248 56,770 51,088 -35.52%
-
Net Worth 177,531 165,899 175,156 175,415 174,852 170,017 163,587 5.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,633 - - - 3,636 - -
Div Payout % - 3,333.33% - - - 408.16% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 177,531 165,899 175,156 175,415 174,852 170,017 163,587 5.59%
NOSH 93,437 87,777 92,675 92,812 93,006 90,918 87,950 4.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.21% 0.27% 7.20% 3.14% 3.19% 1.55% 4.65% -
ROE 0.34% 0.05% 1.21% 0.68% 0.81% 0.52% 1.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.93 32.74 31.65 40.74 48.03 63.42 60.92 -39.10%
EPS 0.64 0.09 2.28 1.28 1.53 0.98 2.83 -62.84%
DPS 0.00 3.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.90 1.89 1.89 1.89 1.88 1.87 1.86 1.42%
Adjusted Per Share Value based on latest NOSH - 92,812
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.16 31.00 31.64 40.79 48.19 62.20 57.80 -36.60%
EPS 0.65 0.09 2.28 1.28 1.54 0.96 2.69 -61.17%
DPS 0.00 2.84 0.00 0.00 0.00 3.92 0.00 -
NAPS 1.9151 1.7897 1.8895 1.8923 1.8862 1.8341 1.7647 5.59%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.79 1.00 1.09 1.15 1.48 1.42 1.59 -
P/RPS 2.73 3.05 3.44 2.82 3.08 2.24 2.61 3.03%
P/EPS 123.44 1,111.11 47.81 89.84 96.73 144.90 56.18 68.93%
EY 0.81 0.09 2.09 1.11 1.03 0.69 1.78 -40.80%
DY 0.00 3.00 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.42 0.53 0.58 0.61 0.79 0.76 0.85 -37.47%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 23/11/04 23/08/04 24/05/04 25/02/04 18/11/03 -
Price 0.67 0.90 1.04 1.07 1.25 1.53 1.53 -
P/RPS 2.32 2.75 3.29 2.63 2.60 2.41 2.51 -5.10%
P/EPS 104.69 1,000.00 45.61 83.59 81.70 156.12 54.06 55.30%
EY 0.96 0.10 2.19 1.20 1.22 0.64 1.85 -35.39%
DY 0.00 3.33 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 0.35 0.48 0.55 0.57 0.66 0.82 0.82 -43.28%

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