[DELLOYD] YoY Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 20.86%
YoY- 60.46%
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 76,037 56,312 63,989 48,421 30,411 27,798 -1.05%
PBT 10,424 13,629 15,128 9,418 4,985 4,621 -0.85%
Tax -3,487 -4,379 -4,634 -3,502 -1,298 -58 -4.21%
NP 6,937 9,250 10,494 5,916 3,687 4,563 -0.43%
-
NP to SH 6,917 9,250 10,494 5,916 3,687 4,563 -0.43%
-
Tax Rate 33.45% 32.13% 30.63% 37.18% 26.04% 1.26% -
Total Cost 69,100 47,062 53,495 42,505 26,724 23,235 -1.13%
-
Net Worth 217,872 206,346 171,682 142,521 128,039 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 217,872 206,346 171,682 142,521 128,039 0 -100.00%
NOSH 88,565 88,942 68,948 67,227 67,036 65,185 -0.32%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.12% 16.43% 16.40% 12.22% 12.12% 16.41% -
ROE 3.17% 4.48% 6.11% 4.15% 2.88% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 85.85 63.31 92.81 72.03 45.36 42.64 -0.73%
EPS 7.81 10.40 15.22 8.80 5.50 7.00 -0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.32 2.49 2.12 1.91 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,227
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 78.46 58.11 66.03 49.96 31.38 28.68 -1.05%
EPS 7.14 9.54 10.83 6.10 3.80 4.71 -0.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2482 2.1293 1.7716 1.4707 1.3212 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.26 2.74 3.46 2.00 4.08 0.00 -
P/RPS 3.80 4.33 3.73 2.78 8.99 0.00 -100.00%
P/EPS 41.74 26.35 22.73 22.73 74.18 0.00 -100.00%
EY 2.40 3.80 4.40 4.40 1.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.18 1.39 0.94 2.14 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/04 25/08/03 29/08/02 28/08/01 29/08/00 - -
Price 2.82 2.97 3.44 2.12 3.72 0.00 -
P/RPS 3.28 4.69 3.71 2.94 8.20 0.00 -100.00%
P/EPS 36.11 28.56 22.60 24.09 67.64 0.00 -100.00%
EY 2.77 3.50 4.42 4.15 1.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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