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

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 105.13%
YoY- 525.41%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD'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 66,053 290,245 215,858 143,028 69,690 215,464 151,715 -42.52%
PBT 6,264 23,745 25,736 18,576 9,148 15,433 7,213 -8.96%
Tax -2,214 -7,505 -5,256 -5,685 -2,504 -4,400 -4,458 -37.26%
NP 4,050 16,240 20,480 12,891 6,644 11,033 2,755 29.25%
-
NP to SH 4,140 20,564 21,470 12,552 6,119 13,424 5,814 -20.24%
-
Tax Rate 35.34% 31.61% 20.42% 30.60% 27.37% 28.51% 61.81% -
Total Cost 62,003 274,005 195,378 130,137 63,046 204,431 148,960 -44.22%
-
Net Worth 288,919 287,095 282,685 277,465 271,172 268,302 257,807 7.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 5,330 - -
Div Payout % - - - - - 39.71% - -
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 288,919 287,095 282,685 277,465 271,172 268,302 257,807 7.88%
NOSH 88,085 88,066 88,063 88,084 88,043 88,841 88,899 -0.61%
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 6.13% 5.60% 9.49% 9.01% 9.53% 5.12% 1.82% -
ROE 1.43% 7.16% 7.60% 4.52% 2.26% 5.00% 2.26% -
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 74.99 329.58 245.11 162.38 79.15 242.53 170.66 -42.17%
EPS 4.70 23.35 24.38 14.25 6.95 15.24 6.54 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.28 3.26 3.21 3.15 3.08 3.02 2.90 8.54%
Adjusted Per Share Value based on latest NOSH - 88,123
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 68.16 299.50 222.74 147.59 71.91 222.33 156.55 -42.52%
EPS 4.27 21.22 22.15 12.95 6.31 13.85 6.00 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 2.9813 2.9625 2.917 2.8631 2.7982 2.7686 2.6603 7.88%
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 1.45 1.43 1.82 1.94 1.90 1.96 1.63 -
P/RPS 1.93 0.43 0.74 1.19 2.40 0.81 0.96 59.22%
P/EPS 30.85 6.12 7.47 13.61 27.34 12.97 24.92 15.27%
EY 3.24 16.33 13.40 7.35 3.66 7.71 4.01 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 3.06 0.00 -
P/NAPS 0.44 0.44 0.57 0.62 0.62 0.65 0.56 -14.83%
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 27/05/09 26/02/09 26/11/08 27/08/08 27/05/08 28/02/08 28/11/07 -
Price 1.70 1.53 1.50 1.99 1.92 1.85 1.80 -
P/RPS 2.27 0.46 0.61 1.23 2.43 0.76 1.05 67.11%
P/EPS 36.17 6.55 6.15 13.96 27.63 12.24 27.52 19.96%
EY 2.76 15.26 16.25 7.16 3.62 8.17 3.63 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 3.24 0.00 -
P/NAPS 0.52 0.47 0.47 0.63 0.62 0.61 0.62 -11.05%

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