[DELLOYD] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 104.17%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 106,145 160,832 132,053 109,349 114,722 91,232 54,652 11.69%
PBT 11,341 25,955 16,154 26,648 26,670 16,421 8,967 3.99%
Tax -2,864 -7,446 -5,591 -8,518 -8,112 -5,610 -2,523 2.13%
NP 8,477 18,509 10,563 18,130 18,558 10,811 6,444 4.67%
-
NP to SH 8,477 18,117 10,585 18,130 18,558 10,811 6,444 4.67%
-
Tax Rate 25.25% 28.69% 34.61% 31.96% 30.42% 34.16% 28.14% -
Total Cost 97,668 142,323 121,490 91,219 96,164 80,421 48,208 12.48%
-
Net Worth 259,463 242,567 218,999 205,178 171,654 142,533 128,208 12.46%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 259,463 242,567 218,999 205,178 171,654 142,533 128,208 12.46%
NOSH 88,857 88,852 89,024 88,439 68,937 67,232 67,124 4.78%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.99% 11.51% 8.00% 16.58% 16.18% 11.85% 11.79% -
ROE 3.27% 7.47% 4.83% 8.84% 10.81% 7.58% 5.03% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 119.46 181.01 148.33 123.64 166.41 135.70 81.42 6.59%
EPS 9.54 20.39 11.89 20.50 26.92 16.08 9.60 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.73 2.46 2.32 2.49 2.12 1.91 7.32%
Adjusted Per Share Value based on latest NOSH - 88,942
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.53 165.96 136.26 112.84 118.38 94.14 56.39 11.69%
EPS 8.75 18.69 10.92 18.71 19.15 11.16 6.65 4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6774 2.503 2.2598 2.1172 1.7713 1.4708 1.323 12.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.20 2.30 3.26 2.74 3.46 2.00 4.08 -
P/RPS 1.84 1.27 2.20 2.22 2.08 1.47 5.01 -15.36%
P/EPS 23.06 11.28 27.42 13.37 12.85 12.44 42.50 -9.68%
EY 4.34 8.87 3.65 7.48 7.78 8.04 2.35 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 1.33 1.18 1.39 0.94 2.14 -16.02%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 23/08/05 24/08/04 25/08/03 29/08/02 28/08/01 29/08/00 -
Price 2.20 2.35 2.82 2.97 3.44 2.12 3.72 -
P/RPS 1.84 1.30 1.90 2.40 2.07 1.56 4.57 -14.06%
P/EPS 23.06 11.53 23.72 14.49 12.78 13.18 38.75 -8.28%
EY 4.34 8.68 4.22 6.90 7.83 7.58 2.58 9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 1.15 1.28 1.38 1.00 1.95 -14.71%

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