[DELLOYD] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
22-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -60.96%
YoY- 77.55%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 200,769 148,172 91,232 42,811 125,262 89,032 54,652 137.51%
PBT 38,542 28,582 16,421 7,003 16,814 15,695 8,967 163.65%
Tax -10,618 -9,014 -5,610 -2,108 -4,274 -4,597 -2,523 159.98%
NP 27,924 19,568 10,811 4,895 12,540 11,098 6,444 165.08%
-
NP to SH 27,924 19,568 10,811 4,895 12,540 11,098 6,444 165.08%
-
Tax Rate 27.55% 31.54% 34.16% 30.10% 25.42% 29.29% 28.14% -
Total Cost 172,845 128,604 80,421 37,916 112,722 77,934 48,208 133.71%
-
Net Worth 152,630 150,574 142,533 136,495 131,717 132,934 128,208 12.29%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 6,723 - - - - - - -
Div Payout % 24.08% - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 152,630 150,574 142,533 136,495 131,717 132,934 128,208 12.29%
NOSH 67,238 67,220 67,232 67,239 67,202 67,138 67,124 0.11%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 13.91% 13.21% 11.85% 11.43% 10.01% 12.47% 11.79% -
ROE 18.30% 13.00% 7.58% 3.59% 9.52% 8.35% 5.03% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 298.59 220.43 135.70 63.67 186.39 132.61 81.42 137.24%
EPS 41.53 29.11 16.08 7.28 18.66 16.53 9.60 164.79%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.24 2.12 2.03 1.96 1.98 1.91 12.16%
Adjusted Per Share Value based on latest NOSH - 67,239
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 207.17 152.90 94.14 44.18 129.26 91.87 56.39 137.53%
EPS 28.81 20.19 11.16 5.05 12.94 11.45 6.65 165.04%
DPS 6.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.575 1.5538 1.4708 1.4085 1.3592 1.3717 1.323 12.29%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.44 1.96 2.00 2.02 2.76 3.06 4.08 -
P/RPS 0.82 0.89 1.47 3.17 1.48 2.31 5.01 -69.97%
P/EPS 5.88 6.73 12.44 27.75 14.79 18.51 42.50 -73.15%
EY 17.02 14.85 8.04 3.60 6.76 5.40 2.35 272.98%
DY 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.88 0.94 1.00 1.41 1.55 2.14 -36.92%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 11/04/02 27/11/01 28/08/01 22/05/01 27/02/01 28/11/00 29/08/00 -
Price 3.84 2.34 2.12 1.93 2.08 2.91 3.72 -
P/RPS 1.29 1.06 1.56 3.03 1.12 2.19 4.57 -56.86%
P/EPS 9.25 8.04 13.18 26.51 11.15 17.60 38.75 -61.41%
EY 10.82 12.44 7.58 3.77 8.97 5.68 2.58 159.38%
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.04 1.00 0.95 1.06 1.47 1.95 -9.07%

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