[DELLOYD] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 72.22%
YoY- -20.7%
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 161,161 177,738 148,172 89,032 74,365 0 -100.00%
PBT 39,370 42,629 28,582 15,695 13,806 0 -100.00%
Tax -11,701 -12,656 -9,014 -4,597 189 0 -100.00%
NP 27,669 29,973 19,568 11,098 13,995 0 -100.00%
-
NP to SH 27,669 29,973 19,568 11,098 13,995 0 -100.00%
-
Tax Rate 29.72% 29.69% 31.54% 29.29% -1.37% - -
Total Cost 133,492 147,765 128,604 77,934 60,370 0 -100.00%
-
Net Worth 209,023 155,235 150,574 132,934 123,716 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 209,023 155,235 150,574 132,934 123,716 0 -100.00%
NOSH 88,569 73,571 67,220 67,138 65,458 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 17.17% 16.86% 13.21% 12.47% 18.82% 0.00% -
ROE 13.24% 19.31% 13.00% 8.35% 11.31% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 181.96 241.59 220.43 132.61 113.61 0.00 -100.00%
EPS 31.24 40.74 29.11 16.53 21.38 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.11 2.24 1.98 1.89 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,157
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 166.30 183.41 152.90 91.87 76.74 0.00 -100.00%
EPS 28.55 30.93 20.19 11.45 14.44 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1569 1.6019 1.5538 1.3717 1.2766 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 3.06 2.55 1.96 3.06 0.00 0.00 -
P/RPS 1.68 1.06 0.89 2.31 0.00 0.00 -100.00%
P/EPS 9.80 6.26 6.73 18.51 0.00 0.00 -100.00%
EY 10.21 15.98 14.85 5.40 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.21 0.88 1.55 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 21/11/03 26/11/02 27/11/01 28/11/00 27/11/99 - -
Price 3.00 2.58 2.34 2.91 0.00 0.00 -
P/RPS 1.65 1.07 1.06 2.19 0.00 0.00 -100.00%
P/EPS 9.60 6.33 8.04 17.60 0.00 0.00 -100.00%
EY 10.41 15.79 12.44 5.68 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.22 1.04 1.47 0.00 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