[DLADY] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	180,112	604,732	453,001	302,144	147,984	513,650	398,851	-41.11%
YoY %	-70.22%	33.49%	49.93%	104.17%	-71.19%	28.78%	-	-
Horiz. %	45.16%	151.62%	113.58%	75.75%	37.10%	128.78%	100.00%	-
PBT	8,552	64,780	52,931	37,884	20,561	59,930	45,331	-67.07%
YoY %	-86.80%	22.39%	39.72%	84.25%	-65.69%	32.21%	-	-
Horiz. %	18.87%	142.90%	116.77%	83.57%	45.36%	132.21%	100.00%	-
Tax	-2,252	-17,525	-14,292	-10,229	-5,551	-16,865	-12,694	-68.39%
YoY %	87.15%	-22.62%	-39.72%	-84.27%	67.09%	-32.86%	-	-
Horiz. %	17.74%	138.06%	112.59%	80.58%	43.73%	132.86%	100.00%	-
NP	6,300	47,255	38,639	27,655	15,010	43,065	32,637	-66.56%
YoY %	-86.67%	22.30%	39.72%	84.24%	-65.15%	31.95%	-	-
Horiz. %	19.30%	144.79%	118.39%	84.74%	45.99%	131.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,300	47,255	38,639	27,655	15,010	43,065	32,637	-66.56%
YoY %	-86.67%	22.30%	39.72%	84.24%	-65.15%	31.95%	-	-
Horiz. %	19.30%	144.79%	118.39%	84.74%	45.99%	131.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.33%	27.05%	27.00%	27.00%	27.00%	28.14%	28.00%	-
YoY %	-2.66%	0.19%	0.00%	0.00%	-4.05%	0.50%	-	-
Horiz. %	94.04%	96.61%	96.43%	96.43%	96.43%	100.50%	100.00%	-
Total Cost	173,812	557,477	414,362	274,489	132,974	470,585	366,214	-39.12%
YoY %	-68.82%	34.54%	50.96%	106.42%	-71.74%	28.50%	-	-
Horiz. %	47.46%	152.23%	113.15%	74.95%	36.31%	128.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,810	127,352	140,167	129,282	135,698	120,958	131,827	0.99%
YoY %	5.07%	-9.14%	8.42%	-4.73%	12.19%	-8.24%	-	-
Horiz. %	101.50%	96.61%	106.33%	98.07%	102.94%	91.76%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	40,938	19,335	-	-	40,415	19,102	-
YoY %	-	111.73%	0.00%	-	-	111.57%	-	-
Horiz. %	-	214.31%	101.22%	-	-	211.57%	100.00%	-
Div Payout %	-	86.63%	50.04%	-	-	93.85%	58.53%	-
YoY %	-	73.12%	0.00%	-	-	60.35%	-	-
Horiz. %	-	148.01%	85.49%	-	-	160.35%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	133,810	127,352	140,167	129,282	135,698	120,958	131,827	0.99%
YoY %	5.07%	-9.14%	8.42%	-4.73%	12.19%	-8.24%	-	-
Horiz. %	101.50%	96.61%	106.33%	98.07%	102.94%	91.76%	100.00%	-
NOSH	64,024	63,996	64,003	64,001	64,008	63,999	63,994	0.03%
YoY %	0.04%	-0.01%	0.00%	-0.01%	0.01%	0.01%	-	-
Horiz. %	100.05%	100.00%	100.01%	100.01%	100.02%	100.01%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	3.50%	7.81%	8.53%	9.15%	10.14%	8.38%	8.18%	-
YoY %	-55.19%	-8.44%	-6.78%	-9.76%	21.00%	2.44%	-	-
Horiz. %	42.79%	95.48%	104.28%	111.86%	123.96%	102.44%	100.00%	-
ROE	4.71%	37.11%	27.57%	21.39%	11.06%	35.60%	24.76%	-
YoY %	-87.31%	34.60%	28.89%	93.40%	-68.93%	43.78%	-	-
Horiz. %	19.02%	149.88%	111.35%	86.39%	44.67%	143.78%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	281.32	944.95	707.77	472.09	231.19	802.59	623.26	-41.12%
YoY %	-70.23%	33.51%	49.92%	104.20%	-71.19%	28.77%	-	-
Horiz. %	45.14%	151.61%	113.56%	75.75%	37.09%	128.77%	100.00%	-
EPS	9.84	73.84	60.37	43.21	23.45	67.29	51.00	-66.57%
YoY %	-86.67%	22.31%	39.71%	84.26%	-65.15%	31.94%	-	-
Horiz. %	19.29%	144.78%	118.37%	84.73%	45.98%	131.94%	100.00%	-
DPS	0.00	63.97	30.21	0.00	0.00	63.15	29.85	-
YoY %	0.00%	111.75%	0.00%	0.00%	0.00%	111.56%	-	-
Horiz. %	0.00%	214.30%	101.21%	0.00%	0.00%	211.56%	100.00%	-
NAPS	2.09	1.99	2.19	2.02	2.12	1.89	2.06	0.96%
YoY %	5.03%	-9.13%	8.42%	-4.72%	12.17%	-8.25%	-	-
Horiz. %	101.46%	96.60%	106.31%	98.06%	102.91%	91.75%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 63,992
RPS	281.43	944.89	707.81	472.10	231.23	802.58	623.20	-41.11%
YoY %	-70.22%	33.49%	49.93%	104.17%	-71.19%	28.78%	-	-
Horiz. %	45.16%	151.62%	113.58%	75.75%	37.10%	128.78%	100.00%	-
EPS	9.84	73.84	60.37	43.21	23.45	67.29	51.00	-66.57%
YoY %	-86.67%	22.31%	39.71%	84.26%	-65.15%	31.94%	-	-
Horiz. %	19.29%	144.78%	118.37%	84.73%	45.98%	131.94%	100.00%	-
DPS	0.00	63.97	30.21	0.00	0.00	63.15	29.85	-
YoY %	0.00%	111.75%	0.00%	0.00%	0.00%	111.56%	-	-
Horiz. %	0.00%	214.30%	101.21%	0.00%	0.00%	211.56%	100.00%	-
NAPS	2.0908	1.9899	2.1901	2.02	2.1203	1.89	2.0598	0.99%
YoY %	5.07%	-9.14%	8.42%	-4.73%	12.19%	-8.24%	-	-
Horiz. %	101.51%	96.61%	106.33%	98.07%	102.94%	91.76%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	12.60	12.70	11.70	11.50	11.80	12.00	10.20	-
P/RPS	4.48	1.34	1.65	2.44	5.10	1.50	1.64	95.29%
YoY %	234.33%	-18.79%	-32.38%	-52.16%	240.00%	-8.54%	-	-
Horiz. %	273.17%	81.71%	100.61%	148.78%	310.98%	91.46%	100.00%	-
P/EPS	128.05	17.20	19.38	26.61	50.32	17.83	20.00	244.41%
YoY %	644.48%	-11.25%	-27.17%	-47.12%	182.22%	-10.85%	-	-
Horiz. %	640.25%	86.00%	96.90%	133.05%	251.60%	89.15%	100.00%	-
EY	0.78	5.81	5.16	3.76	1.99	5.61	5.00	-70.98%
YoY %	-86.57%	12.60%	37.23%	88.94%	-64.53%	12.20%	-	-
Horiz. %	15.60%	116.20%	103.20%	75.20%	39.80%	112.20%	100.00%	-
DY	0.00	5.04	2.58	0.00	0.00	5.26	2.93	-
YoY %	0.00%	95.35%	0.00%	0.00%	0.00%	79.52%	-	-
Horiz. %	0.00%	172.01%	88.05%	0.00%	0.00%	179.52%	100.00%	-
P/NAPS	6.03	6.38	5.34	5.69	5.57	6.35	4.95	14.04%
YoY %	-5.49%	19.48%	-6.15%	2.15%	-12.28%	28.28%	-	-
Horiz. %	121.82%	128.89%	107.88%	114.95%	112.53%	128.28%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/05/08	27/02/08	20/11/07	27/08/07	21/05/07	15/02/07	28/11/06	-
Price	12.90	12.80	12.70	11.60	12.10	11.60	11.70	-
P/RPS	4.59	1.35	1.79	2.46	5.23	1.45	1.88	81.21%
YoY %	240.00%	-24.58%	-27.24%	-52.96%	260.69%	-22.87%	-	-
Horiz. %	244.15%	71.81%	95.21%	130.85%	278.19%	77.13%	100.00%	-
P/EPS	131.10	17.33	21.04	26.85	51.60	17.24	22.94	219.30%
YoY %	656.49%	-17.63%	-21.64%	-47.97%	199.30%	-24.85%	-	-
Horiz. %	571.49%	75.54%	91.72%	117.04%	224.93%	75.15%	100.00%	-
EY	0.76	5.77	4.75	3.73	1.94	5.80	4.36	-68.76%
YoY %	-86.83%	21.47%	27.35%	92.27%	-66.55%	33.03%	-	-
Horiz. %	17.43%	132.34%	108.94%	85.55%	44.50%	133.03%	100.00%	-
DY	0.00	5.00	2.38	0.00	0.00	5.44	2.55	-
YoY %	0.00%	110.08%	0.00%	0.00%	0.00%	113.33%	-	-
Horiz. %	0.00%	196.08%	93.33%	0.00%	0.00%	213.33%	100.00%	-
P/NAPS	6.17	6.43	5.80	5.74	5.71	6.14	5.68	5.66%
YoY %	-4.04%	10.86%	1.05%	0.53%	-7.00%	8.10%	-	-
Horiz. %	108.63%	113.20%	102.11%	101.06%	100.53%	108.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos