[DELLOYD] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 62.05%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 44,290 189,977 155,482 106,145 57,208 284,502 228,611 -66.55%
PBT 270 12,538 14,083 11,341 7,110 38,551 33,534 -95.99%
Tax -29 -1,298 -1,857 -2,864 -1,879 -6,385 -9,558 -97.91%
NP 241 11,240 12,226 8,477 5,231 32,166 23,976 -95.35%
-
NP to SH 241 11,240 12,226 8,477 5,231 31,987 23,550 -95.29%
-
Tax Rate 10.74% 10.35% 13.19% 25.25% 26.43% 16.56% 28.50% -
Total Cost 44,049 178,737 143,256 97,668 51,977 252,336 204,635 -64.11%
-
Net Worth 257,066 255,068 255,004 259,463 255,777 250,611 241,720 4.19%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,443 - - - 8,886 - -
Div Payout % - 39.53% - - - 27.78% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 257,066 255,068 255,004 259,463 255,777 250,611 241,720 4.19%
NOSH 89,259 88,874 88,851 88,857 88,811 88,869 88,867 0.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.54% 5.92% 7.86% 7.99% 9.14% 11.31% 10.49% -
ROE 0.09% 4.41% 4.79% 3.27% 2.05% 12.76% 9.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 49.62 213.76 174.99 119.46 64.42 320.14 257.25 -66.64%
EPS 0.27 12.65 13.76 9.54 5.89 36.00 26.50 -95.31%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.88 2.87 2.87 2.92 2.88 2.82 2.72 3.88%
Adjusted Per Share Value based on latest NOSH - 88,931
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.70 196.03 160.44 109.53 59.03 293.57 235.90 -66.55%
EPS 0.25 11.60 12.62 8.75 5.40 33.01 24.30 -95.28%
DPS 0.00 4.59 0.00 0.00 0.00 9.17 0.00 -
NAPS 2.6526 2.632 2.6314 2.6774 2.6393 2.586 2.4943 4.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.00 1.90 2.20 2.20 2.18 2.28 2.26 -
P/RPS 4.03 0.89 1.26 1.84 3.38 0.71 0.88 176.02%
P/EPS 740.74 15.02 15.99 23.06 37.01 6.33 8.53 1866.34%
EY 0.14 6.66 6.25 4.34 2.70 15.79 11.73 -94.79%
DY 0.00 2.63 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.69 0.66 0.77 0.75 0.76 0.81 0.83 -11.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 23/08/06 23/05/06 28/02/06 28/11/05 -
Price 1.89 2.04 1.99 2.20 2.11 2.20 2.29 -
P/RPS 3.81 0.95 1.14 1.84 3.28 0.69 0.89 163.88%
P/EPS 700.00 16.13 14.46 23.06 35.82 6.11 8.64 1777.38%
EY 0.14 6.20 6.91 4.34 2.79 16.36 11.57 -94.74%
DY 0.00 2.45 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.66 0.71 0.69 0.75 0.73 0.78 0.84 -14.86%

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