[DELLOYD] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 88.58%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 76,003 64,301 76,326 76,037 56,016 29,786 51,812 29.07%
PBT 10,670 8,533 10,946 10,424 5,730 3,230 12,722 -11.05%
Tax -3,223 -781 -3,307 -3,487 -2,104 -1,164 -3,183 0.83%
NP 7,447 7,752 7,639 6,937 3,626 2,066 9,539 -15.20%
-
NP to SH 7,447 7,730 7,639 6,917 3,668 2,066 9,539 -15.20%
-
Tax Rate 30.21% 9.15% 30.21% 33.45% 36.72% 36.04% 25.02% -
Total Cost 68,556 56,549 68,687 69,100 52,390 27,720 42,273 37.99%
-
Net Worth 231,941 224,774 217,622 217,872 214,865 178,249 210,392 6.71%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 8,884 - - - - - -
Div Payout % - 114.93% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 231,941 224,774 217,622 217,872 214,865 178,249 210,392 6.71%
NOSH 88,866 88,843 88,825 88,565 89,901 89,124 89,149 -0.21%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.80% 12.06% 10.01% 9.12% 6.47% 6.94% 18.41% -
ROE 3.21% 3.44% 3.51% 3.17% 1.71% 1.16% 4.53% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 85.53 72.38 85.93 85.85 62.31 33.42 58.12 29.34%
EPS 8.38 8.72 8.60 7.81 4.08 2.33 10.70 -15.02%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.53 2.45 2.46 2.39 2.00 2.36 6.93%
Adjusted Per Share Value based on latest NOSH - 88,565
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.43 66.35 78.76 78.46 57.80 30.74 53.46 29.08%
EPS 7.68 7.98 7.88 7.14 3.78 2.13 9.84 -15.21%
DPS 0.00 9.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3934 2.3194 2.2456 2.2482 2.2172 1.8393 2.171 6.71%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.38 2.96 3.04 3.26 3.60 2.95 3.06 -
P/RPS 2.78 4.09 3.54 3.80 5.78 8.83 5.27 -34.68%
P/EPS 28.40 34.02 35.35 41.74 88.24 127.26 28.60 -0.46%
EY 3.52 2.94 2.83 2.40 1.13 0.79 3.50 0.38%
DY 0.00 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 1.24 1.33 1.51 1.48 1.30 -21.14%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 28/02/05 24/11/04 24/08/04 25/05/04 27/02/04 21/11/03 -
Price 2.30 2.48 3.06 2.82 3.40 3.48 3.00 -
P/RPS 2.69 3.43 3.56 3.28 5.46 10.41 5.16 -35.20%
P/EPS 27.45 28.50 35.58 36.11 83.33 150.12 28.04 -1.40%
EY 3.64 3.51 2.81 2.77 1.20 0.67 3.57 1.30%
DY 0.00 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 1.25 1.15 1.42 1.74 1.27 -21.67%

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