[DELLOYD] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 130.89%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 215,858 143,028 69,690 215,464 151,715 92,995 44,290 186.63%
PBT 25,736 18,576 9,148 15,433 7,213 2,372 270 1969.40%
Tax -5,256 -5,685 -2,504 -4,400 -4,458 -2,870 -29 3072.42%
NP 20,480 12,891 6,644 11,033 2,755 -498 241 1817.31%
-
NP to SH 21,470 12,552 6,119 13,424 5,814 2,007 241 1878.45%
-
Tax Rate 20.42% 30.60% 27.37% 28.51% 61.81% 120.99% 10.74% -
Total Cost 195,378 130,137 63,046 204,431 148,960 93,493 44,049 169.22%
-
Net Worth 282,685 277,465 271,172 268,302 257,807 257,535 257,066 6.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,330 - - - -
Div Payout % - - - 39.71% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 282,685 277,465 271,172 268,302 257,807 257,535 257,066 6.51%
NOSH 88,063 88,084 88,043 88,841 88,899 88,805 89,259 -0.89%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.49% 9.01% 9.53% 5.12% 1.82% -0.54% 0.54% -
ROE 7.60% 4.52% 2.26% 5.00% 2.26% 0.78% 0.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 245.11 162.38 79.15 242.53 170.66 104.72 49.62 189.20%
EPS 24.38 14.25 6.95 15.24 6.54 2.26 0.27 1896.26%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.21 3.15 3.08 3.02 2.90 2.90 2.88 7.47%
Adjusted Per Share Value based on latest NOSH - 88,901
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 222.74 147.59 71.91 222.33 156.55 95.96 45.70 186.63%
EPS 22.15 12.95 6.31 13.85 6.00 2.07 0.25 1871.25%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 2.917 2.8631 2.7982 2.7686 2.6603 2.6575 2.6526 6.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.82 1.94 1.90 1.96 1.63 1.91 2.00 -
P/RPS 0.74 1.19 2.40 0.81 0.96 1.82 4.03 -67.59%
P/EPS 7.47 13.61 27.34 12.97 24.92 84.51 740.74 -95.29%
EY 13.40 7.35 3.66 7.71 4.01 1.18 0.14 1975.11%
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.62 0.65 0.56 0.66 0.69 -11.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 28/02/08 28/11/07 27/08/07 29/05/07 -
Price 1.50 1.99 1.92 1.85 1.80 1.76 1.89 -
P/RPS 0.61 1.23 2.43 0.76 1.05 1.68 3.81 -70.41%
P/EPS 6.15 13.96 27.63 12.24 27.52 77.88 700.00 -95.70%
EY 16.25 7.16 3.62 8.17 3.63 1.28 0.14 2258.97%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.62 0.61 0.62 0.61 0.66 -20.20%

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