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

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Cumulative Result
Revenue	125,666	94,618	111,817	158,077	164,663	142,884	88,656	5.98%
YoY %	32.81%	-15.38%	-29.26%	-4.00%	15.24%	61.17%	-	-
Horiz. %	141.75%	106.72%	126.12%	178.30%	185.73%	161.17%	100.00%	-
PBT	2,835	3,059	6,009	10,298	18,109	10,576	10,028	-18.97%
YoY %	-7.32%	-49.09%	-41.65%	-43.13%	71.23%	5.46%	-	-
Horiz. %	28.27%	30.50%	59.92%	102.69%	180.58%	105.46%	100.00%	-
Tax	-987	-818	-1,285	-2,935	-5,389	-3,138	-2,988	-16.85%
YoY %	-20.66%	36.34%	56.22%	45.54%	-71.73%	-5.02%	-	-
Horiz. %	33.03%	27.38%	43.01%	98.23%	180.35%	105.02%	100.00%	-
NP	1,848	2,241	4,724	7,363	12,720	7,438	7,040	-19.97%
YoY %	-17.54%	-52.56%	-35.84%	-42.11%	71.01%	5.65%	-	-
Horiz. %	26.25%	31.83%	67.10%	104.59%	180.68%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,766	2,180	4,724	7,363	12,720	7,438	7,040	-20.57%
YoY %	-18.99%	-53.85%	-35.84%	-42.11%	71.01%	5.65%	-	-
Horiz. %	25.09%	30.97%	67.10%	104.59%	180.68%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.81%	26.74%	21.38%	28.50%	29.76%	29.67%	29.80%	-
YoY %	30.18%	25.07%	-24.98%	-4.23%	0.30%	-0.44%	-	-
Horiz. %	116.81%	89.73%	71.74%	95.64%	99.87%	99.56%	100.00%	-
Total Cost	123,818	92,377	107,093	150,714	151,943	135,446	81,616	7.19%
YoY %	34.04%	-13.74%	-28.94%	-0.81%	12.18%	65.96%	-	-
Horiz. %	151.71%	113.18%	131.22%	184.66%	186.17%	165.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	183,106	175,327	175,065	160,741	144,767	67,846	82,650	14.16%
YoY %	4.44%	0.15%	8.91%	11.03%	113.38%	-17.91%	-	-
Horiz. %	221.54%	212.13%	211.81%	194.48%	175.16%	82.09%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	183,106	175,327	175,065	160,741	144,767	67,846	82,650	14.16%
YoY %	4.44%	0.15%	8.91%	11.03%	113.38%	-17.91%	-	-
Horiz. %	221.54%	212.13%	211.81%	194.48%	175.16%	82.09%	100.00%	-
NOSH	92,947	92,765	92,627	86,420	81,329	41,880	39,774	15.18%
YoY %	0.20%	0.15%	7.18%	6.26%	94.20%	5.29%	-	-
Horiz. %	233.69%	233.23%	232.88%	217.28%	204.48%	105.29%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	1.47%	2.37%	4.22%	4.66%	7.72%	5.21%	7.94%	-
YoY %	-37.97%	-43.84%	-9.44%	-39.64%	48.18%	-34.38%	-	-
Horiz. %	18.51%	29.85%	53.15%	58.69%	97.23%	65.62%	100.00%	-
ROE	0.96%	1.24%	2.70%	4.58%	8.79%	10.96%	8.52%	-
YoY %	-22.58%	-54.07%	-41.05%	-47.90%	-19.80%	28.64%	-	-
Horiz. %	11.27%	14.55%	31.69%	53.76%	103.17%	128.64%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	135.20	102.00	120.72	182.92	202.46	341.17	222.90	-7.99%
YoY %	32.55%	-15.51%	-34.00%	-9.65%	-40.66%	53.06%	-	-
Horiz. %	60.66%	45.76%	54.16%	82.06%	90.83%	153.06%	100.00%	-
EPS	1.90	2.35	5.10	8.52	15.64	17.76	17.70	-31.04%
YoY %	-19.15%	-53.92%	-40.14%	-45.52%	-11.94%	0.34%	-	-
Horiz. %	10.73%	13.28%	28.81%	48.14%	88.36%	100.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.97	1.89	1.89	1.86	1.78	1.62	2.078	-0.88%
YoY %	4.23%	0.00%	1.61%	4.49%	9.88%	-22.04%	-	-
Horiz. %	94.80%	90.95%	90.95%	89.51%	85.66%	77.96%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 87,950
RPS	135.56	102.07	120.62	170.53	177.63	154.14	95.64	5.98%
YoY %	32.81%	-15.38%	-29.27%	-4.00%	15.24%	61.17%	-	-
Horiz. %	141.74%	106.72%	126.12%	178.30%	185.73%	161.17%	100.00%	-
EPS	1.91	2.35	5.10	7.94	13.72	8.02	7.59	-20.53%
YoY %	-18.72%	-53.92%	-35.77%	-42.13%	71.07%	5.67%	-	-
Horiz. %	25.16%	30.96%	67.19%	104.61%	180.76%	105.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9753	1.8914	1.8885	1.734	1.5617	0.7319	0.8916	14.16%
YoY %	4.44%	0.15%	8.91%	11.03%	113.38%	-17.91%	-	-
Horiz. %	221.55%	212.14%	211.81%	194.48%	175.16%	82.09%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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	0.45	0.68	0.90	0.87	0.84	0.28	0.83	-9.69%
YoY %	-33.82%	-24.44%	3.45%	3.57%	200.00%	-66.27%	-	-
Horiz. %	54.22%	81.93%	108.43%	104.82%	101.20%	33.73%	100.00%	-
P/EPS	32.11	29.36	21.37	18.66	10.87	5.41	10.51	20.44%
YoY %	9.37%	37.39%	14.52%	71.67%	100.92%	-48.53%	-	-
Horiz. %	305.52%	279.35%	203.33%	177.55%	103.43%	51.47%	100.00%	-
EY	3.11	3.41	4.68	5.36	9.20	18.50	9.52	-17.00%
YoY %	-8.80%	-27.14%	-12.69%	-41.74%	-50.27%	94.33%	-	-
Horiz. %	32.67%	35.82%	49.16%	56.30%	96.64%	194.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.37	0.58	0.85	0.96	0.59	0.90	-16.26%
YoY %	-16.22%	-36.21%	-31.76%	-11.46%	62.71%	-34.44%	-	-
Horiz. %	34.44%	41.11%	64.44%	94.44%	106.67%	65.56%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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	0.47	0.67	0.86	0.84	0.83	0.34	0.90	-10.25%
YoY %	-29.85%	-22.09%	2.38%	1.20%	144.12%	-62.22%	-	-
Horiz. %	52.22%	74.44%	95.56%	93.33%	92.22%	37.78%	100.00%	-
P/EPS	33.16	28.94	20.39	17.96	10.74	6.53	11.36	19.53%
YoY %	14.58%	41.93%	13.53%	67.23%	64.47%	-42.52%	-	-
Horiz. %	291.90%	254.75%	179.49%	158.10%	94.54%	57.48%	100.00%	-
EY	3.02	3.46	4.90	5.57	9.31	15.31	8.81	-16.33%
YoY %	-12.72%	-29.39%	-12.03%	-40.17%	-39.19%	73.78%	-	-
Horiz. %	34.28%	39.27%	55.62%	63.22%	105.68%	173.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.36	0.55	0.82	0.94	0.72	0.97	-16.86%
YoY %	-11.11%	-34.55%	-32.93%	-12.77%	30.56%	-25.77%	-	-
Horiz. %	32.99%	37.11%	56.70%	84.54%	96.91%	74.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos