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

Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 83.49%
YoY- -46.43%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 82,522 76,977 60,768 82,488 104,500 114,394 101,731 -3.42%
PBT 3,640 2,072 2,125 4,115 6,956 12,359 7,565 -11.47%
Tax -764 -518 -538 -1,504 -2,082 -3,981 -2,386 -17.28%
NP 2,876 1,554 1,587 2,611 4,874 8,378 5,179 -9.33%
-
NP to SH 2,814 1,504 1,588 2,611 4,874 8,378 5,179 -9.66%
-
Tax Rate 20.99% 25.00% 25.32% 36.55% 29.93% 32.21% 31.54% -
Total Cost 79,646 75,423 59,181 79,877 99,626 106,016 96,552 -3.15%
-
Net Worth 180,503 181,965 177,373 174,992 158,448 138,426 90,831 12.12%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 180,503 181,965 177,373 174,992 158,448 138,426 90,831 12.12%
NOSH 92,565 92,839 92,865 92,588 86,113 80,480 39,838 15.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.49% 2.02% 2.61% 3.17% 4.66% 7.32% 5.09% -
ROE 1.56% 0.83% 0.90% 1.49% 3.08% 6.05% 5.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 89.15 82.91 65.44 89.09 121.35 142.14 255.36 -16.08%
EPS 3.04 1.62 1.71 2.82 5.66 10.41 13.00 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.96 1.91 1.89 1.84 1.72 2.28 -2.57%
Adjusted Per Share Value based on latest NOSH - 92,812
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 89.02 83.04 65.55 88.98 112.73 123.40 109.74 -3.42%
EPS 3.04 1.62 1.71 2.82 5.26 9.04 5.59 -9.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9472 1.963 1.9134 1.8877 1.7093 1.4933 0.9798 12.12%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.80 0.62 0.74 1.15 1.46 1.94 1.12 -
P/RPS 0.90 0.75 1.13 1.29 1.20 1.36 0.44 12.66%
P/EPS 26.32 38.27 43.27 40.78 25.80 18.64 8.62 20.43%
EY 3.80 2.61 2.31 2.45 3.88 5.37 11.61 -16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.39 0.61 0.79 1.13 0.49 -2.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 16/08/06 22/08/05 23/08/04 25/08/03 28/08/02 27/08/01 -
Price 0.77 0.65 0.71 1.07 1.76 1.89 1.30 -
P/RPS 0.86 0.78 1.09 1.20 1.45 1.33 0.51 9.09%
P/EPS 25.33 40.12 41.52 37.94 31.10 18.16 10.00 16.74%
EY 3.95 2.49 2.41 2.64 3.22 5.51 10.00 -14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.37 0.57 0.96 1.10 0.57 -6.12%

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