[DELEUM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 75.35%
YoY- -17.83%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 147,306 425,055 280,740 165,188 83,597 665,557 557,907 -58.81%
PBT 10,571 36,912 26,817 13,629 7,294 35,799 27,117 -46.60%
Tax -2,472 -6,472 -4,189 -1,880 -530 -8,267 -6,316 -46.46%
NP 8,099 30,440 22,628 11,749 6,764 27,532 20,801 -46.64%
-
NP to SH 6,080 23,251 18,632 10,302 5,875 25,121 19,191 -53.49%
-
Tax Rate 23.38% 17.53% 15.62% 13.79% 7.27% 23.09% 23.29% -
Total Cost 139,207 394,615 258,112 153,439 76,833 638,025 537,106 -59.31%
-
Net Worth 152,999 146,006 140,015 137,026 132,067 120,802 111,771 23.26%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 11,000 5,000 5,000 8,004 10,915 - -
Div Payout % - 47.31% 26.84% 48.54% 136.24% 43.45% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 152,999 146,006 140,015 137,026 132,067 120,802 111,771 23.26%
NOSH 100,000 100,004 100,010 100,019 80,040 72,772 70,296 26.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.50% 7.16% 8.06% 7.11% 8.09% 4.14% 3.73% -
ROE 3.97% 15.92% 13.31% 7.52% 4.45% 20.80% 17.17% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 147.31 425.04 280.71 165.16 104.44 914.57 793.65 -67.42%
EPS 6.08 23.25 18.63 10.30 7.34 34.52 27.30 -63.22%
DPS 0.00 11.00 5.00 5.00 10.00 15.00 0.00 -
NAPS 1.53 1.46 1.40 1.37 1.65 1.66 1.59 -2.52%
Adjusted Per Share Value based on latest NOSH - 99,909
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 36.68 105.85 69.91 41.14 20.82 165.75 138.94 -58.81%
EPS 1.51 5.79 4.64 2.57 1.46 6.26 4.78 -53.58%
DPS 0.00 2.74 1.25 1.25 1.99 2.72 0.00 -
NAPS 0.381 0.3636 0.3487 0.3412 0.3289 0.3008 0.2783 23.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.71 0.77 1.07 1.43 1.92 2.04 2.51 -
P/RPS 0.48 0.18 0.38 0.87 1.84 0.22 0.32 31.00%
P/EPS 11.68 3.31 5.74 13.88 26.16 5.91 9.19 17.31%
EY 8.56 30.19 17.41 7.20 3.82 16.92 10.88 -14.76%
DY 0.00 14.29 4.67 3.50 5.21 7.35 0.00 -
P/NAPS 0.46 0.53 0.76 1.04 1.16 1.23 1.58 -56.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 24/02/09 25/11/08 29/08/08 22/05/08 25/02/08 15/11/07 -
Price 0.93 0.67 0.69 1.12 2.05 1.93 2.36 -
P/RPS 0.63 0.16 0.25 0.68 1.96 0.21 0.30 63.91%
P/EPS 15.30 2.88 3.70 10.87 27.93 5.59 8.64 46.31%
EY 6.54 34.70 27.00 9.20 3.58 17.89 11.57 -31.61%
DY 0.00 16.42 7.25 4.46 4.88 7.77 0.00 -
P/NAPS 0.61 0.46 0.49 0.82 1.24 1.16 1.48 -44.58%

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