[DELLOYD] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.17%
YoY- -11.85%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 48,937 84,829 76,037 56,312 63,989 48,421 30,411 8.24%
PBT 4,231 15,285 10,424 13,629 15,128 9,418 4,985 -2.69%
Tax -985 -4,421 -3,487 -4,379 -4,634 -3,502 -1,298 -4.49%
NP 3,246 10,864 6,937 9,250 10,494 5,916 3,687 -2.09%
-
NP to SH 3,246 10,670 6,917 9,250 10,494 5,916 3,687 -2.09%
-
Tax Rate 23.28% 28.92% 33.45% 32.13% 30.63% 37.18% 26.04% -
Total Cost 45,691 73,965 69,100 47,062 53,495 42,505 26,724 9.34%
-
Net Worth 259,679 242,540 217,872 206,346 171,682 142,521 128,039 12.50%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 259,679 242,540 217,872 206,346 171,682 142,521 128,039 12.50%
NOSH 88,931 88,842 88,565 88,942 68,948 67,227 67,036 4.82%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.63% 12.81% 9.12% 16.43% 16.40% 12.22% 12.12% -
ROE 1.25% 4.40% 3.17% 4.48% 6.11% 4.15% 2.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 55.03 95.48 85.85 63.31 92.81 72.03 45.36 3.27%
EPS 3.65 12.01 7.81 10.40 15.22 8.80 5.50 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.73 2.46 2.32 2.49 2.12 1.91 7.32%
Adjusted Per Share Value based on latest NOSH - 88,942
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.50 87.53 78.46 58.11 66.03 49.96 31.38 8.24%
EPS 3.35 11.01 7.14 9.54 10.83 6.10 3.80 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6796 2.5027 2.2482 2.1293 1.7716 1.4707 1.3212 12.50%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.20 2.30 3.26 2.74 3.46 2.00 4.08 -
P/RPS 4.00 2.41 3.80 4.33 3.73 2.78 8.99 -12.62%
P/EPS 60.27 19.15 41.74 26.35 22.73 22.73 74.18 -3.40%
EY 1.66 5.22 2.40 3.80 4.40 4.40 1.35 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 1.33 1.18 1.39 0.94 2.14 -16.02%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 23/08/05 24/08/04 25/08/03 29/08/02 28/08/01 29/08/00 -
Price 2.20 2.35 2.82 2.97 3.44 2.12 3.72 -
P/RPS 4.00 2.46 3.28 4.69 3.71 2.94 8.20 -11.27%
P/EPS 60.27 19.57 36.11 28.56 22.60 24.09 67.64 -1.90%
EY 1.66 5.11 2.77 3.50 4.42 4.15 1.48 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 1.15 1.28 1.38 1.00 1.95 -14.71%

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