[DELLOYD] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 556.95%
YoY- -32.34%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 81,438 69,356 69,424 66,053 74,389 72,829 73,338 7.21%
PBT 10,240 12,431 15,282 6,264 -1,991 7,160 9,428 5.64%
Tax 148 -995 -2,679 -2,214 -2,249 429 -3,181 -
NP 10,388 11,436 12,603 4,050 -4,240 7,589 6,247 40.22%
-
NP to SH 9,708 10,128 9,849 4,140 -906 8,918 6,433 31.46%
-
Tax Rate -1.45% 8.00% 17.53% 35.34% - -5.99% 33.74% -
Total Cost 71,050 57,920 56,821 62,003 78,629 65,240 67,091 3.88%
-
Net Worth 307,354 297,675 293,973 288,919 286,941 282,594 277,588 7.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 307,354 297,675 293,973 288,919 286,941 282,594 277,588 7.00%
NOSH 87,815 88,069 88,016 88,085 88,018 88,035 88,123 -0.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.76% 16.49% 18.15% 6.13% -5.70% 10.42% 8.52% -
ROE 3.16% 3.40% 3.35% 1.43% -0.32% 3.16% 2.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 92.74 78.75 78.88 74.99 84.51 82.73 83.22 7.46%
EPS 11.05 11.50 11.19 4.70 -1.03 10.13 7.30 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.38 3.34 3.28 3.26 3.21 3.15 7.25%
Adjusted Per Share Value based on latest NOSH - 88,085
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 84.03 71.57 71.64 68.16 76.76 75.15 75.68 7.20%
EPS 10.02 10.45 10.16 4.27 -0.93 9.20 6.64 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1715 3.0717 3.0335 2.9813 2.9609 2.916 2.8644 7.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.50 1.90 1.74 1.45 1.43 1.82 1.94 -
P/RPS 2.70 2.41 2.21 1.93 1.69 2.20 2.33 10.29%
P/EPS 22.61 16.52 15.55 30.85 -138.93 17.97 26.58 -10.19%
EY 4.42 6.05 6.43 3.24 -0.72 5.57 3.76 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.52 0.44 0.44 0.57 0.62 9.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 -
Price 2.89 2.07 1.83 1.70 1.53 1.50 1.99 -
P/RPS 3.12 2.63 2.32 2.27 1.81 1.81 2.39 19.38%
P/EPS 26.14 18.00 16.35 36.17 -148.64 14.81 27.26 -2.75%
EY 3.83 5.56 6.11 2.76 -0.67 6.75 3.67 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.61 0.55 0.52 0.47 0.47 0.63 20.11%

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