[DELLOYD] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 26.23%
YoY- -19.84%
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 48,421 42,811 36,230 34,380 30,411 24,241 26,764 -0.59%
PBT 9,418 7,003 1,119 6,728 4,985 3,982 5,452 -0.55%
Tax -3,502 -2,108 323 -2,074 -1,298 -1,225 -292 -2.48%
NP 5,916 4,895 1,442 4,654 3,687 2,757 5,160 -0.13%
-
NP to SH 5,916 4,895 1,442 4,654 3,687 2,757 5,160 -0.13%
-
Tax Rate 37.18% 30.10% -28.87% 30.83% 26.04% 30.76% 5.36% -
Total Cost 42,505 37,916 34,788 29,726 26,724 21,484 21,604 -0.68%
-
Net Worth 142,521 136,495 131,456 132,971 128,039 125,977 122,644 -0.15%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 142,521 136,495 131,456 132,971 128,039 125,977 122,644 -0.15%
NOSH 67,227 67,239 67,069 67,157 67,036 65,956 65,585 -0.02%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 12.22% 11.43% 3.98% 13.54% 12.12% 11.37% 19.28% -
ROE 4.15% 3.59% 1.10% 3.50% 2.88% 2.19% 4.21% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 72.03 63.67 54.02 51.19 45.36 36.75 40.81 -0.57%
EPS 8.80 7.28 2.15 6.93 5.50 4.18 7.86 -0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.03 1.96 1.98 1.91 1.91 1.87 -0.12%
Adjusted Per Share Value based on latest NOSH - 67,157
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 49.96 44.18 37.39 35.48 31.38 25.01 27.62 -0.59%
EPS 6.10 5.05 1.49 4.80 3.80 2.84 5.32 -0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4707 1.4085 1.3565 1.3721 1.3212 1.2999 1.2655 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.00 2.02 2.76 3.06 4.08 6.50 0.00 -
P/RPS 2.78 3.17 5.11 5.98 8.99 17.69 0.00 -100.00%
P/EPS 22.73 27.75 128.37 44.16 74.18 155.50 0.00 -100.00%
EY 4.40 3.60 0.78 2.26 1.35 0.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.41 1.55 2.14 3.40 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 22/05/01 27/02/01 28/11/00 29/08/00 30/05/00 25/02/00 -
Price 2.12 1.93 2.08 2.91 3.72 4.76 4.42 -
P/RPS 2.94 3.03 3.85 5.68 8.20 12.95 10.83 1.33%
P/EPS 24.09 26.51 96.74 41.99 67.64 113.88 56.18 0.86%
EY 4.15 3.77 1.03 2.38 1.48 0.88 1.78 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.06 1.47 1.95 2.49 2.36 0.87%

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