[DELLOYD] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 143.28%
YoY- 71.16%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,208 284,502 228,611 160,832 76,003 274,242 208,379 -57.79%
PBT 7,110 38,551 33,534 25,955 10,670 35,633 27,100 -59.05%
Tax -1,879 -6,385 -9,558 -7,446 -3,223 -9,679 -8,898 -64.57%
NP 5,231 32,166 23,976 18,509 7,447 25,954 18,202 -56.48%
-
NP to SH 5,231 31,987 23,550 18,117 7,447 25,954 18,202 -56.48%
-
Tax Rate 26.43% 16.56% 28.50% 28.69% 30.21% 27.16% 32.83% -
Total Cost 51,977 252,336 204,635 142,323 68,556 248,288 190,177 -57.91%
-
Net Worth 255,777 250,611 241,720 242,567 231,941 231,822 217,748 11.33%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 8,886 - - - 8,882 - -
Div Payout % - 27.78% - - - 34.22% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 255,777 250,611 241,720 242,567 231,941 231,822 217,748 11.33%
NOSH 88,811 88,869 88,867 88,852 88,866 88,820 88,876 -0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.14% 11.31% 10.49% 11.51% 9.80% 9.46% 8.74% -
ROE 2.05% 12.76% 9.74% 7.47% 3.21% 11.20% 8.36% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.42 320.14 257.25 181.01 85.53 308.76 234.46 -57.76%
EPS 5.89 36.00 26.50 20.39 8.38 29.21 20.48 -56.46%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.88 2.82 2.72 2.73 2.61 2.61 2.45 11.39%
Adjusted Per Share Value based on latest NOSH - 88,842
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.03 293.57 235.90 165.96 78.43 282.99 215.02 -57.79%
EPS 5.40 33.01 24.30 18.69 7.68 26.78 18.78 -56.46%
DPS 0.00 9.17 0.00 0.00 0.00 9.17 0.00 -
NAPS 2.6393 2.586 2.4943 2.503 2.3934 2.3921 2.2469 11.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.18 2.28 2.26 2.30 2.38 2.96 3.04 -
P/RPS 3.38 0.71 0.88 1.27 2.78 0.96 1.30 89.19%
P/EPS 37.01 6.33 8.53 11.28 28.40 10.13 14.84 84.00%
EY 2.70 15.79 11.73 8.87 3.52 9.87 6.74 -45.68%
DY 0.00 4.39 0.00 0.00 0.00 3.38 0.00 -
P/NAPS 0.76 0.81 0.83 0.84 0.91 1.13 1.24 -27.86%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 28/02/06 28/11/05 23/08/05 24/05/05 28/02/05 24/11/04 -
Price 2.11 2.20 2.29 2.35 2.30 2.48 3.06 -
P/RPS 3.28 0.69 0.89 1.30 2.69 0.80 1.31 84.49%
P/EPS 35.82 6.11 8.64 11.53 27.45 8.49 14.94 79.23%
EY 2.79 16.36 11.57 8.68 3.64 11.78 6.69 -44.21%
DY 0.00 4.55 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 0.73 0.78 0.84 0.86 0.88 0.95 1.25 -30.15%

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