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

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.02%
YoY- -42.69%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 48,690 33,850 29,329 53,577 50,269 41,153 30,776 7.94%
PBT 763 935 1,894 3,342 5,751 3,011 3,293 -21.62%
Tax -469 -282 219 -853 -1,408 -752 -1,119 -13.48%
NP 294 653 2,113 2,489 4,343 2,259 2,174 -28.34%
-
NP to SH 262 593 2,113 2,489 4,343 2,259 2,174 -29.70%
-
Tax Rate 61.47% 30.16% -11.56% 25.52% 24.48% 24.98% 33.98% -
Total Cost 48,396 33,197 27,216 51,088 45,926 38,894 28,602 9.15%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 0.60% 1.93% 7.20% 4.65% 8.64% 5.49% 7.06% -
ROE 0.14% 0.34% 1.21% 1.52% 2.97% 3.33% 2.63% -
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 52.04 36.53 31.65 60.92 61.23 98.37 77.44 -6.40%
EPS 0.28 0.64 2.28 2.83 5.29 5.40 5.47 -39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 52.52 36.52 31.64 57.80 54.23 44.39 33.20 7.94%
EPS 0.28 0.64 2.28 2.69 4.69 2.44 2.35 -29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 1.17 1.89 3.44 2.61 2.78 0.98 2.40 -11.28%
P/EPS 217.86 107.81 47.81 56.18 32.14 17.78 34.00 36.26%
EY 0.46 0.93 2.09 1.78 3.11 5.63 2.94 -26.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.21 1.86 3.29 2.51 2.74 1.18 2.60 -11.96%
P/EPS 225.00 106.25 45.61 54.06 31.76 21.48 36.75 35.23%
EY 0.44 0.94 2.19 1.85 3.15 4.66 2.72 -26.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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