[DELLOYD] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -87.66%
YoY- -58.69%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 44,290 57,208 76,003 56,016 53,037 50,733 42,811 0.56%
PBT 270 7,110 10,670 5,730 13,019 11,542 7,003 -41.86%
Tax -29 -1,879 -3,223 -2,104 -4,139 -3,478 -2,108 -51.03%
NP 241 5,231 7,447 3,626 8,880 8,064 4,895 -39.44%
-
NP to SH 241 5,231 7,447 3,668 8,880 8,064 4,895 -39.44%
-
Tax Rate 10.74% 26.43% 30.21% 36.72% 31.79% 30.13% 30.10% -
Total Cost 44,049 51,977 68,556 52,390 44,157 42,669 37,916 2.52%
-
Net Worth 257,066 255,777 231,941 214,865 195,184 161,142 136,495 11.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 257,066 255,777 231,941 214,865 195,184 161,142 136,495 11.12%
NOSH 89,259 88,811 88,866 89,901 87,920 68,571 67,239 4.83%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.54% 9.14% 9.80% 6.47% 16.74% 15.89% 11.43% -
ROE 0.09% 2.05% 3.21% 1.71% 4.55% 5.00% 3.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.62 64.42 85.53 62.31 60.32 73.99 63.67 -4.06%
EPS 0.27 5.89 8.38 4.08 10.10 11.76 7.28 -42.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.61 2.39 2.22 2.35 2.03 5.99%
Adjusted Per Share Value based on latest NOSH - 89,901
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 45.70 59.03 78.43 57.80 54.73 52.35 44.18 0.56%
EPS 0.25 5.40 7.68 3.78 9.16 8.32 5.05 -39.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6526 2.6393 2.3934 2.2172 2.0141 1.6628 1.4085 11.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 2.18 2.38 3.60 2.28 3.64 2.02 -
P/RPS 4.03 3.38 2.78 5.78 3.78 4.92 3.17 4.07%
P/EPS 740.74 37.01 28.40 88.24 22.57 30.95 27.75 72.83%
EY 0.14 2.70 3.52 1.13 4.43 3.23 3.60 -41.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.91 1.51 1.03 1.55 1.00 -5.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 23/05/06 24/05/05 25/05/04 27/05/03 21/05/02 22/05/01 -
Price 1.89 2.11 2.30 3.40 2.65 3.80 1.93 -
P/RPS 3.81 3.28 2.69 5.46 4.39 5.14 3.03 3.88%
P/EPS 700.00 35.82 27.45 83.33 26.24 32.31 26.51 72.52%
EY 0.14 2.79 3.64 1.20 3.81 3.09 3.77 -42.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.88 1.42 1.19 1.62 0.95 -5.88%

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