[DKLS] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -64.2%
YoY- -75.91%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 29,329 37,816 44,671 57,661 53,577 55,596 48,904 -28.81%
PBT 1,894 2,069 2,046 1,798 3,342 4,061 2,895 -24.57%
Tax 219 -881 -623 -907 -853 -1,232 -851 -
NP 2,113 1,188 1,423 891 2,489 2,829 2,044 2.23%
-
NP to SH 2,113 1,188 1,423 891 2,489 2,829 2,044 2.23%
-
Tax Rate -11.56% 42.58% 30.45% 50.44% 25.52% 30.34% 29.40% -
Total Cost 27,216 36,628 43,248 56,770 51,088 52,767 46,860 -30.31%
-
Net Worth 175,156 175,415 174,852 170,017 163,587 162,667 151,005 10.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,636 - - - -
Div Payout % - - - 408.16% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 175,156 175,415 174,852 170,017 163,587 162,667 151,005 10.36%
NOSH 92,675 92,812 93,006 90,918 87,950 88,406 83,428 7.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.20% 3.14% 3.19% 1.55% 4.65% 5.09% 4.18% -
ROE 1.21% 0.68% 0.81% 0.52% 1.52% 1.74% 1.35% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.65 40.74 48.03 63.42 60.92 62.89 58.62 -33.61%
EPS 2.28 1.28 1.53 0.98 2.83 3.20 2.45 -4.66%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.89 1.89 1.88 1.87 1.86 1.84 1.81 2.91%
Adjusted Per Share Value based on latest NOSH - 90,918
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.64 40.79 48.19 62.20 57.80 59.97 52.76 -28.81%
EPS 2.28 1.28 1.54 0.96 2.69 3.05 2.20 2.40%
DPS 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
NAPS 1.8895 1.8923 1.8862 1.8341 1.7647 1.7548 1.629 10.36%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.09 1.15 1.48 1.42 1.59 1.46 1.40 -
P/RPS 3.44 2.82 3.08 2.24 2.61 2.32 2.39 27.39%
P/EPS 47.81 89.84 96.73 144.90 56.18 45.63 57.14 -11.17%
EY 2.09 1.11 1.03 0.69 1.78 2.19 1.75 12.52%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.79 0.76 0.85 0.79 0.77 -17.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 23/08/04 24/05/04 25/02/04 18/11/03 25/08/03 13/05/03 -
Price 1.04 1.07 1.25 1.53 1.53 1.76 1.38 -
P/RPS 3.29 2.63 2.60 2.41 2.51 2.80 2.35 25.06%
P/EPS 45.61 83.59 81.70 156.12 54.06 55.00 56.33 -13.09%
EY 2.19 1.20 1.22 0.64 1.85 1.82 1.78 14.77%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.66 0.82 0.82 0.96 0.76 -19.34%

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