[DELLOYD] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 632.78%
YoY- -45.59%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 69,690 63,749 58,720 48,705 44,290 34,495 49,337 25.86%
PBT 9,148 8,220 4,841 2,102 270 -1,545 2,742 123.11%
Tax -2,504 58 -1,588 -1,233 -29 559 1,007 -
NP 6,644 8,278 3,253 869 241 -986 3,749 46.39%
-
NP to SH 6,119 7,610 3,807 1,766 241 -986 3,749 38.58%
-
Tax Rate 27.37% -0.71% 32.80% 58.66% 10.74% - -36.73% -
Total Cost 63,046 55,471 55,467 47,836 44,049 35,481 45,588 24.10%
-
Net Worth 271,172 266,705 257,950 257,356 257,066 253,272 254,967 4.18%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,334 - - - 4,427 - -
Div Payout % - 70.09% - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 271,172 266,705 257,950 257,356 257,066 253,272 254,967 4.18%
NOSH 88,043 88,901 88,948 88,743 89,259 88,556 88,838 -0.59%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.53% 12.99% 5.54% 1.78% 0.54% -2.86% 7.60% -
ROE 2.26% 2.85% 1.48% 0.69% 0.09% -0.39% 1.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.15 71.71 66.02 54.88 49.62 38.95 55.54 26.61%
EPS 6.95 8.64 4.28 1.99 0.27 -1.11 4.22 39.41%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.08 3.00 2.90 2.90 2.88 2.86 2.87 4.81%
Adjusted Per Share Value based on latest NOSH - 88,743
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 71.91 65.78 60.59 50.26 45.70 35.59 50.91 25.86%
EPS 6.31 7.85 3.93 1.82 0.25 -1.02 3.87 38.48%
DPS 0.00 5.50 0.00 0.00 0.00 4.57 0.00 -
NAPS 2.7982 2.7521 2.6618 2.6556 2.6526 2.6135 2.631 4.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.90 1.96 1.63 1.91 2.00 1.90 2.20 -
P/RPS 2.40 2.73 2.47 3.48 4.03 4.88 3.96 -28.36%
P/EPS 27.34 22.90 38.08 95.98 740.74 -170.65 52.13 -34.94%
EY 3.66 4.37 2.63 1.04 0.14 -0.59 1.92 53.67%
DY 0.00 3.06 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.62 0.65 0.56 0.66 0.69 0.66 0.77 -13.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 28/11/07 27/08/07 29/05/07 27/02/07 23/11/06 -
Price 1.92 1.85 1.80 1.76 1.89 2.04 1.99 -
P/RPS 2.43 2.58 2.73 3.21 3.81 5.24 3.58 -22.74%
P/EPS 27.63 21.61 42.06 88.44 700.00 -183.22 47.16 -29.96%
EY 3.62 4.63 2.38 1.13 0.14 -0.55 2.12 42.81%
DY 0.00 3.24 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 0.62 0.62 0.62 0.61 0.66 0.71 0.69 -6.87%

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