[DELEUM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DELEUM] DELEUM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -25.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 762,986 479,340 452,047 448,656 462,702 330,104 95.54%
PBT 35,454 33,900 27,529 24,782 32,616 30,812 11.88%
Tax -7,966 -8,404 -6,730 -5,442 -6,444 -6,016 25.19%
NP 27,488 25,496 20,799 19,340 26,172 24,796 8.59%
-
NP to SH 25,074 22,732 18,090 17,160 23,056 22,304 9.82%
-
Tax Rate 22.47% 24.79% 24.45% 21.96% 19.76% 19.52% -
Total Cost 735,498 453,844 431,248 429,316 436,530 305,308 102.13%
-
Net Worth 100,767 76,813 78,599 0 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,543 - 8,400 - - - -
Div Payout % 26.10% - 46.43% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 100,767 76,813 78,599 0 0 0 -
NOSH 65,433 60,010 60,000 59,999 60,010 60,021 7.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.60% 5.32% 4.60% 4.31% 5.66% 7.51% -
ROE 24.88% 29.59% 23.02% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,166.05 798.76 753.41 747.76 771.04 549.98 82.49%
EPS 38.32 37.88 30.15 28.60 38.42 37.16 2.49%
DPS 10.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 1.54 1.28 1.31 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,910
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.01 119.37 112.57 111.73 115.23 82.21 95.54%
EPS 6.24 5.66 4.51 4.27 5.74 5.55 9.83%
DPS 1.63 0.00 2.09 0.00 0.00 0.00 -
NAPS 0.2509 0.1913 0.1957 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 - - - - - -
Price 3.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.43 0.00 0.00 0.00 0.00 0.00 -
EY 11.86 0.00 0.00 0.00 0.00 0.00 -
DY 3.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/08/07 29/05/07 - - - - -
Price 2.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.24 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.28 0.00 0.00 0.00 0.00 0.00 -
EY 13.73 0.00 0.00 0.00 0.00 0.00 -
DY 3.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment