[DELLOYD] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 120.86%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 50,733 200,769 148,172 91,232 42,811 125,262 89,032 -31.29%
PBT 11,542 38,542 28,582 16,421 7,003 16,814 15,695 -18.54%
Tax -3,478 -10,618 -9,014 -5,610 -2,108 -4,274 -4,597 -16.98%
NP 8,064 27,924 19,568 10,811 4,895 12,540 11,098 -19.19%
-
NP to SH 8,064 27,924 19,568 10,811 4,895 12,540 11,098 -19.19%
-
Tax Rate 30.13% 27.55% 31.54% 34.16% 30.10% 25.42% 29.29% -
Total Cost 42,669 172,845 128,604 80,421 37,916 112,722 77,934 -33.09%
-
Net Worth 161,142 152,630 150,574 142,533 136,495 131,717 132,934 13.70%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 6,723 - - - - - -
Div Payout % - 24.08% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 161,142 152,630 150,574 142,533 136,495 131,717 132,934 13.70%
NOSH 68,571 67,238 67,220 67,232 67,239 67,202 67,138 1.41%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 15.89% 13.91% 13.21% 11.85% 11.43% 10.01% 12.47% -
ROE 5.00% 18.30% 13.00% 7.58% 3.59% 9.52% 8.35% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 73.99 298.59 220.43 135.70 63.67 186.39 132.61 -32.24%
EPS 11.76 41.53 29.11 16.08 7.28 18.66 16.53 -20.32%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.27 2.24 2.12 2.03 1.96 1.98 12.11%
Adjusted Per Share Value based on latest NOSH - 67,227
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 52.35 207.17 152.90 94.14 44.18 129.26 91.87 -31.29%
EPS 8.32 28.81 20.19 11.16 5.05 12.94 11.45 -19.19%
DPS 0.00 6.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6628 1.575 1.5538 1.4708 1.4085 1.3592 1.3717 13.70%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.64 2.44 1.96 2.00 2.02 2.76 3.06 -
P/RPS 4.92 0.82 0.89 1.47 3.17 1.48 2.31 65.61%
P/EPS 30.95 5.88 6.73 12.44 27.75 14.79 18.51 40.91%
EY 3.23 17.02 14.85 8.04 3.60 6.76 5.40 -29.03%
DY 0.00 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.07 0.88 0.94 1.00 1.41 1.55 0.00%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 21/05/02 11/04/02 27/11/01 28/08/01 22/05/01 27/02/01 28/11/00 -
Price 3.80 3.84 2.34 2.12 1.93 2.08 2.91 -
P/RPS 5.14 1.29 1.06 1.56 3.03 1.12 2.19 76.70%
P/EPS 32.31 9.25 8.04 13.18 26.51 11.15 17.60 49.98%
EY 3.09 10.82 12.44 7.58 3.77 8.97 5.68 -33.38%
DY 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.69 1.04 1.00 0.95 1.06 1.47 6.69%

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