[DELLOYD] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 237.9%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 80,451 286,271 204,833 135,477 66,053 290,245 215,858 -48.24%
PBT 11,201 44,217 33,977 21,546 6,264 23,745 25,736 -42.59%
Tax -3,025 -5,740 -5,888 -4,893 -2,214 -7,505 -5,256 -30.83%
NP 8,176 38,477 28,089 16,653 4,050 16,240 20,480 -45.81%
-
NP to SH 8,187 33,824 24,116 13,989 4,140 20,564 21,470 -47.44%
-
Tax Rate 27.01% 12.98% 17.33% 22.71% 35.34% 31.61% 20.42% -
Total Cost 72,275 247,794 176,744 118,824 62,003 274,005 195,378 -48.49%
-
Net Worth 319,275 303,858 297,597 294,041 288,919 287,095 282,685 8.46%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 319,275 303,858 297,597 294,041 288,919 287,095 282,685 8.46%
NOSH 89,183 87,820 88,046 88,036 88,085 88,066 88,063 0.84%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.16% 13.44% 13.71% 12.29% 6.13% 5.60% 9.49% -
ROE 2.56% 11.13% 8.10% 4.76% 1.43% 7.16% 7.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.21 325.97 232.64 153.89 74.99 329.58 245.11 -48.67%
EPS 9.18 38.52 27.39 15.89 4.70 23.35 24.38 -47.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.46 3.38 3.34 3.28 3.26 3.21 7.55%
Adjusted Per Share Value based on latest NOSH - 88,016
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 83.02 295.40 211.36 139.80 68.16 299.50 222.74 -48.23%
EPS 8.45 34.90 24.88 14.44 4.27 21.22 22.15 -47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2945 3.1355 3.0709 3.0342 2.9813 2.9625 2.917 8.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.08 2.50 1.90 1.74 1.45 1.43 1.82 -
P/RPS 0.00 0.77 0.82 1.13 1.93 0.43 0.74 -
P/EPS 0.00 6.49 6.94 10.95 30.85 6.12 7.47 -
EY 0.00 15.41 14.42 9.13 3.24 16.33 13.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 0.56 0.52 0.44 0.44 0.57 48.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 26/11/08 -
Price 2.84 2.89 2.07 1.83 1.70 1.53 1.50 -
P/RPS 0.00 0.89 0.89 1.19 2.27 0.46 0.61 -
P/EPS 0.00 7.50 7.56 11.52 36.17 6.55 6.15 -
EY 0.00 13.33 13.23 8.68 2.76 15.26 16.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.61 0.55 0.52 0.47 0.47 59.93%

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