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

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.85%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD'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 31/12/05 CAGR
Revenue 185,990 177,160 189,977 207,309 212,290 228,832 284,502 -24.73%
PBT 4,744 1,080 12,538 18,777 22,682 28,440 38,551 -75.35%
Tax -5,740 -116 -1,298 -2,476 -5,728 -7,516 -6,385 -6.87%
NP -996 964 11,240 16,301 16,954 20,924 32,166 -
-
NP to SH 4,014 964 11,240 16,301 16,954 20,924 31,987 -75.03%
-
Tax Rate 120.99% 10.74% 10.35% 13.19% 25.25% 26.43% 16.56% -
Total Cost 186,986 176,196 178,737 191,008 195,336 207,908 252,336 -18.15%
-
Net Worth 257,535 257,066 255,068 255,004 259,463 255,777 250,611 1.83%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,443 - - - 8,886 -
Div Payout % - - 39.53% - - - 27.78% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 257,535 257,066 255,068 255,004 259,463 255,777 250,611 1.83%
NOSH 88,805 89,259 88,874 88,851 88,857 88,811 88,869 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.54% 0.54% 5.92% 7.86% 7.99% 9.14% 11.31% -
ROE 1.56% 0.38% 4.41% 6.39% 6.53% 8.18% 12.76% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 209.44 198.48 213.76 233.32 238.91 257.66 320.14 -24.69%
EPS 4.52 1.08 12.65 18.35 19.08 23.56 36.00 -75.02%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 2.90 2.88 2.87 2.87 2.92 2.88 2.82 1.88%
Adjusted Per Share Value based on latest NOSH - 88,838
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 191.92 182.81 196.03 213.92 219.06 236.13 293.57 -24.73%
EPS 4.14 0.99 11.60 16.82 17.49 21.59 33.01 -75.03%
DPS 0.00 0.00 4.59 0.00 0.00 0.00 9.17 -
NAPS 2.6575 2.6526 2.632 2.6314 2.6774 2.6393 2.586 1.83%
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 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.91 2.00 1.90 2.20 2.20 2.18 2.28 -
P/RPS 0.91 1.01 0.89 0.94 0.92 0.85 0.71 18.04%
P/EPS 42.26 185.19 15.02 11.99 11.53 9.25 6.33 255.79%
EY 2.37 0.54 6.66 8.34 8.67 10.81 15.79 -71.85%
DY 0.00 0.00 2.63 0.00 0.00 0.00 4.39 -
P/NAPS 0.66 0.69 0.66 0.77 0.75 0.76 0.81 -12.79%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 27/02/07 23/11/06 23/08/06 23/05/06 28/02/06 -
Price 1.76 1.89 2.04 1.99 2.20 2.11 2.20 -
P/RPS 0.84 0.95 0.95 0.85 0.92 0.82 0.69 14.05%
P/EPS 38.94 175.00 16.13 10.85 11.53 8.96 6.11 244.91%
EY 2.57 0.57 6.20 9.22 8.67 11.17 16.36 -70.98%
DY 0.00 0.00 2.45 0.00 0.00 0.00 4.55 -
P/NAPS 0.61 0.66 0.71 0.69 0.75 0.73 0.78 -15.15%

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