[DELLOYD] QoQ Quarter Result on 31-Dec-1999 [#4]

Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -11.13%
YoY--%
View:
Show?
Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 34,380 30,411 24,241 26,764 29,148 27,798 17,419 -0.68%
PBT 6,728 4,985 3,982 5,452 5,526 4,621 3,659 -0.61%
Tax -2,074 -1,298 -1,225 -292 280 -58 -33 -4.11%
NP 4,654 3,687 2,757 5,160 5,806 4,563 3,626 -0.25%
-
NP to SH 4,654 3,687 2,757 5,160 5,806 4,563 3,626 -0.25%
-
Tax Rate 30.83% 26.04% 30.76% 5.36% -5.07% 1.26% 0.90% -
Total Cost 29,726 26,724 21,484 21,604 23,342 23,235 13,793 -0.77%
-
Net Worth 132,971 128,039 125,977 122,644 123,712 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 132,971 128,039 125,977 122,644 123,712 0 0 -100.00%
NOSH 67,157 67,036 65,956 65,585 65,456 65,185 65,098 -0.03%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 13.54% 12.12% 11.37% 19.28% 19.92% 16.41% 20.82% -
ROE 3.50% 2.88% 2.19% 4.21% 4.69% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 51.19 45.36 36.75 40.81 44.53 42.64 26.76 -0.65%
EPS 6.93 5.50 4.18 7.86 8.87 7.00 5.57 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.91 1.91 1.87 1.89 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 65,585
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 35.48 31.38 25.01 27.62 30.08 28.68 17.97 -0.68%
EPS 4.80 3.80 2.84 5.32 5.99 4.71 3.74 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3721 1.3212 1.2999 1.2655 1.2766 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 3.06 4.08 6.50 0.00 0.00 0.00 0.00 -
P/RPS 5.98 8.99 17.69 0.00 0.00 0.00 0.00 -100.00%
P/EPS 44.16 74.18 155.50 0.00 0.00 0.00 0.00 -100.00%
EY 2.26 1.35 0.64 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.14 3.40 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 28/11/00 29/08/00 30/05/00 25/02/00 27/11/99 - - -
Price 2.91 3.72 4.76 4.42 0.00 0.00 0.00 -
P/RPS 5.68 8.20 12.95 10.83 0.00 0.00 0.00 -100.00%
P/EPS 41.99 67.64 113.88 56.18 0.00 0.00 0.00 -100.00%
EY 2.38 1.48 0.88 1.78 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.95 2.49 2.36 0.00 0.00 0.00 -100.00%

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