[DELLOYD] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -50.66%
YoY- -58.69%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 177,160 228,832 304,012 224,064 212,148 202,932 171,244 0.56%
PBT 1,080 28,440 42,680 22,920 52,076 46,168 28,012 -41.86%
Tax -116 -7,516 -12,892 -8,416 -16,556 -13,912 -8,432 -51.03%
NP 964 20,924 29,788 14,504 35,520 32,256 19,580 -39.44%
-
NP to SH 964 20,924 29,788 14,672 35,520 32,256 19,580 -39.44%
-
Tax Rate 10.74% 26.43% 30.21% 36.72% 31.79% 30.13% 30.10% -
Total Cost 176,196 207,908 274,224 209,560 176,628 170,676 151,664 2.52%
-
Net Worth 257,066 255,777 231,941 214,865 195,184 161,142 136,495 11.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 257,066 255,777 231,941 214,865 195,184 161,142 136,495 11.12%
NOSH 89,259 88,811 88,866 89,901 87,920 68,571 67,239 4.83%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.54% 9.14% 9.80% 6.47% 16.74% 15.89% 11.43% -
ROE 0.38% 8.18% 12.84% 6.83% 18.20% 20.02% 14.34% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 198.48 257.66 342.10 249.23 241.29 295.94 254.68 -4.06%
EPS 1.08 23.56 33.52 16.32 40.40 47.04 29.12 -42.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.61 2.39 2.22 2.35 2.03 5.99%
Adjusted Per Share Value based on latest NOSH - 89,901
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 182.81 236.13 313.71 231.21 218.91 209.40 176.70 0.56%
EPS 0.99 21.59 30.74 15.14 36.65 33.28 20.20 -39.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6526 2.6393 2.3934 2.2172 2.0141 1.6628 1.4085 11.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 2.18 2.38 3.60 2.28 3.64 2.02 -
P/RPS 1.01 0.85 0.70 1.44 0.94 1.23 0.79 4.17%
P/EPS 185.19 9.25 7.10 22.06 5.64 7.74 6.94 72.82%
EY 0.54 10.81 14.08 4.53 17.72 12.92 14.42 -42.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.91 1.51 1.03 1.55 1.00 -5.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 23/05/06 24/05/05 25/05/04 27/05/03 21/05/02 22/05/01 -
Price 1.89 2.11 2.30 3.40 2.65 3.80 1.93 -
P/RPS 0.95 0.82 0.67 1.36 1.10 1.28 0.76 3.78%
P/EPS 175.00 8.96 6.86 20.83 6.56 8.08 6.63 72.50%
EY 0.57 11.17 14.57 4.80 15.25 12.38 15.09 -42.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.88 1.42 1.19 1.62 0.95 -5.88%

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