[DELEUM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 557,907 381,493 119,835 452,047 336,492 231,351 82,526 257.11%
PBT 27,117 17,727 8,475 27,529 18,587 16,308 7,703 131.23%
Tax -6,316 -3,983 -2,101 -6,730 -4,082 -3,222 -1,504 160.06%
NP 20,801 13,744 6,374 20,799 14,505 13,086 6,199 123.96%
-
NP to SH 19,191 12,537 5,683 18,090 12,870 11,528 5,576 127.78%
-
Tax Rate 23.29% 22.47% 24.79% 24.45% 21.96% 19.76% 19.52% -
Total Cost 537,106 367,749 113,461 431,248 321,987 218,265 76,327 266.78%
-
Net Worth 111,771 100,767 76,813 78,599 0 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 3,271 - 8,400 - - - -
Div Payout % - 26.10% - 46.43% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 111,771 100,767 76,813 78,599 0 0 0 -
NOSH 70,296 65,433 60,010 60,000 59,999 60,010 60,021 11.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.73% 3.60% 5.32% 4.60% 4.31% 5.66% 7.51% -
ROE 17.17% 12.44% 7.40% 23.02% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 793.65 583.03 199.69 753.41 560.82 385.52 137.49 221.44%
EPS 27.30 19.16 9.47 30.15 21.45 19.21 9.29 105.02%
DPS 0.00 5.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 1.59 1.54 1.28 1.31 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 138.94 95.00 29.84 112.57 83.80 57.61 20.55 257.14%
EPS 4.78 3.12 1.42 4.51 3.21 2.87 1.39 127.65%
DPS 0.00 0.81 0.00 2.09 0.00 0.00 0.00 -
NAPS 0.2783 0.2509 0.1913 0.1957 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 - - - - - -
Price 2.51 3.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.32 0.55 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.19 16.86 0.00 0.00 0.00 0.00 0.00 -
EY 10.88 5.93 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.10 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 14/08/07 29/05/07 - - - - -
Price 2.36 2.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.64 14.56 0.00 0.00 0.00 0.00 0.00 -
EY 11.57 6.87 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.81 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment