[DELLOYD] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -91.42%
YoY- -95.39%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 341,072 264,212 278,760 177,160 228,832 304,012 224,064 6.95%
PBT 50,438 25,056 36,592 1,080 28,440 42,680 22,920 13.44%
Tax -12,844 -8,856 -10,016 -116 -7,516 -12,892 -8,416 6.99%
NP 37,594 16,200 26,576 964 20,924 29,788 14,504 16.45%
-
NP to SH 36,772 16,560 24,476 964 20,924 29,788 14,672 15.83%
-
Tax Rate 25.46% 35.34% 27.37% 10.74% 26.43% 30.21% 36.72% -
Total Cost 303,478 248,012 252,184 176,196 207,908 274,224 209,560 6.10%
-
Net Worth 333,382 288,919 271,172 257,066 255,777 231,941 214,865 7.27%
Dividend
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 333,382 288,919 271,172 257,066 255,777 231,941 214,865 7.27%
NOSH 90,839 88,085 88,043 89,259 88,811 88,866 89,901 0.16%
Ratio Analysis
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.02% 6.13% 9.53% 0.54% 9.14% 9.80% 6.47% -
ROE 11.03% 5.73% 9.03% 0.38% 8.18% 12.84% 6.83% -
Per Share
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 375.46 299.95 316.62 198.48 257.66 342.10 249.23 6.77%
EPS 40.48 18.80 27.80 1.08 23.56 33.52 16.32 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.28 3.08 2.88 2.88 2.61 2.39 7.10%
Adjusted Per Share Value based on latest NOSH - 89,259
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 351.95 272.64 287.65 182.81 236.13 313.71 231.21 6.95%
EPS 37.94 17.09 25.26 0.99 21.59 30.74 15.14 15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4401 2.9813 2.7982 2.6526 2.6393 2.3934 2.2172 7.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/06/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.76 1.45 1.90 2.00 2.18 2.38 3.60 -
P/RPS 0.00 0.48 0.60 1.01 0.85 0.70 1.44 -
P/EPS 0.00 7.71 6.83 185.19 9.25 7.10 22.06 -
EY 0.00 12.97 14.63 0.54 10.81 14.08 4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.44 0.62 0.69 0.76 0.91 1.51 -7.61%
Price Multiplier on Announcement Date
30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/08/10 27/05/09 27/05/08 29/05/07 23/05/06 24/05/05 25/05/04 -
Price 3.03 1.70 1.92 1.89 2.11 2.30 3.40 -
P/RPS 0.00 0.57 0.61 0.95 0.82 0.67 1.36 -
P/EPS 0.00 9.04 6.91 175.00 8.96 6.86 20.83 -
EY 0.00 11.06 14.48 0.57 11.17 14.57 4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.52 0.62 0.66 0.73 0.88 1.42 -5.30%

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