[DELLOYD] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 130.13%
YoY- 71.66%
Quarter Report
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 160,832 132,053 109,349 114,722 91,232 54,652 45,217 -1.33%
PBT 25,955 16,154 26,648 26,670 16,421 8,967 8,280 -1.20%
Tax -7,446 -5,591 -8,518 -8,112 -5,610 -2,523 -91 -4.57%
NP 18,509 10,563 18,130 18,558 10,811 6,444 8,189 -0.86%
-
NP to SH 18,117 10,585 18,130 18,558 10,811 6,444 8,189 -0.84%
-
Tax Rate 28.69% 34.61% 31.96% 30.42% 34.16% 28.14% 1.10% -
Total Cost 142,323 121,490 91,219 96,164 80,421 48,208 37,028 -1.42%
-
Net Worth 242,567 218,999 205,178 171,654 142,533 128,208 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 242,567 218,999 205,178 171,654 142,533 128,208 0 -100.00%
NOSH 88,852 89,024 88,439 68,937 67,232 67,124 65,147 -0.32%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.51% 8.00% 16.58% 16.18% 11.85% 11.79% 18.11% -
ROE 7.47% 4.83% 8.84% 10.81% 7.58% 5.03% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 181.01 148.33 123.64 166.41 135.70 81.42 69.41 -1.01%
EPS 20.39 11.89 20.50 26.92 16.08 9.60 12.57 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.46 2.32 2.49 2.12 1.91 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 68,948
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 165.96 136.26 112.84 118.38 94.14 56.39 46.66 -1.33%
EPS 18.69 10.92 18.71 19.15 11.16 6.65 8.45 -0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.503 2.2598 2.1172 1.7713 1.4708 1.323 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.30 3.26 2.74 3.46 2.00 4.08 0.00 -
P/RPS 1.27 2.20 2.22 2.08 1.47 5.01 0.00 -100.00%
P/EPS 11.28 27.42 13.37 12.85 12.44 42.50 0.00 -100.00%
EY 8.87 3.65 7.48 7.78 8.04 2.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.33 1.18 1.39 0.94 2.14 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/05 24/08/04 25/08/03 29/08/02 28/08/01 29/08/00 - -
Price 2.35 2.82 2.97 3.44 2.12 3.72 0.00 -
P/RPS 1.30 1.90 2.40 2.07 1.56 4.57 0.00 -100.00%
P/EPS 11.53 23.72 14.49 12.78 13.18 38.75 0.00 -100.00%
EY 8.68 4.22 6.90 7.83 7.58 2.58 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.15 1.28 1.38 1.00 1.95 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