[DELLOYD] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 732.78%
YoY- -76.32%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 269,642 135,477 143,028 92,995 106,145 160,832 132,053 12.09%
PBT 38,698 21,546 18,576 2,372 11,341 25,955 16,154 14.98%
Tax -9,267 -4,893 -5,685 -2,870 -2,864 -7,446 -5,591 8.41%
NP 29,431 16,653 12,891 -498 8,477 18,509 10,563 17.80%
-
NP to SH 29,124 13,989 12,552 2,007 8,477 18,117 10,585 17.56%
-
Tax Rate 23.95% 22.71% 30.60% 120.99% 25.25% 28.69% 34.61% -
Total Cost 240,211 118,824 130,137 93,493 97,668 142,323 121,490 11.51%
-
Net Worth 333,308 294,041 277,465 257,535 259,463 242,567 218,999 6.94%
Dividend
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 333,308 294,041 277,465 257,535 259,463 242,567 218,999 6.94%
NOSH 90,083 88,036 88,084 88,805 88,857 88,852 89,024 0.18%
Ratio Analysis
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.91% 12.29% 9.01% -0.54% 7.99% 11.51% 8.00% -
ROE 8.74% 4.76% 4.52% 0.78% 3.27% 7.47% 4.83% -
Per Share
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 299.32 153.89 162.38 104.72 119.46 181.01 148.33 11.87%
EPS 32.33 15.89 14.25 2.26 9.54 20.39 11.89 17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.34 3.15 2.90 2.92 2.73 2.46 6.74%
Adjusted Per Share Value based on latest NOSH - 88,743
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 278.24 139.80 147.59 95.96 109.53 165.96 136.26 12.09%
EPS 30.05 14.44 12.95 2.07 8.75 18.69 10.92 17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4394 3.0342 2.8631 2.6575 2.6774 2.503 2.2598 6.94%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.08 1.74 1.94 1.91 2.20 2.30 3.26 -
P/RPS 0.00 1.13 1.19 1.82 1.84 1.27 2.20 -
P/EPS 0.00 10.95 13.61 84.51 23.06 11.28 27.42 -
EY 0.00 9.13 7.35 1.18 4.34 8.87 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.52 0.62 0.66 0.75 0.84 1.33 -4.00%
Price Multiplier on Announcement Date
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/11/10 27/08/09 27/08/08 27/08/07 23/08/06 23/08/05 24/08/04 -
Price 3.13 1.83 1.99 1.76 2.20 2.35 2.82 -
P/RPS 0.00 1.19 1.23 1.68 1.84 1.30 1.90 -
P/EPS 0.00 11.52 13.96 77.88 23.06 11.53 23.72 -
EY 0.00 8.68 7.16 1.28 4.34 8.68 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.55 0.63 0.61 0.75 0.86 1.15 -1.59%

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