[DELLOYD] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -37.95%
YoY- -69.58%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 69,424 73,338 48,705 48,937 84,829 76,037 56,312 3.54%
PBT 15,282 9,428 2,102 4,231 15,285 10,424 13,629 1.92%
Tax -2,679 -3,181 -1,233 -985 -4,421 -3,487 -4,379 -7.85%
NP 12,603 6,247 869 3,246 10,864 6,937 9,250 5.28%
-
NP to SH 9,849 6,433 1,766 3,246 10,670 6,917 9,250 1.05%
-
Tax Rate 17.53% 33.74% 58.66% 23.28% 28.92% 33.45% 32.13% -
Total Cost 56,821 67,091 47,836 45,691 73,965 69,100 47,062 3.18%
-
Net Worth 293,973 277,588 257,356 259,679 242,540 217,872 206,346 6.07%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 293,973 277,588 257,356 259,679 242,540 217,872 206,346 6.07%
NOSH 88,016 88,123 88,743 88,931 88,842 88,565 88,942 -0.17%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.15% 8.52% 1.78% 6.63% 12.81% 9.12% 16.43% -
ROE 3.35% 2.32% 0.69% 1.25% 4.40% 3.17% 4.48% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 78.88 83.22 54.88 55.03 95.48 85.85 63.31 3.72%
EPS 11.19 7.30 1.99 3.65 12.01 7.81 10.40 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.15 2.90 2.92 2.73 2.46 2.32 6.25%
Adjusted Per Share Value based on latest NOSH - 88,931
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.64 75.68 50.26 50.50 87.53 78.46 58.11 3.54%
EPS 10.16 6.64 1.82 3.35 11.01 7.14 9.54 1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0335 2.8644 2.6556 2.6796 2.5027 2.2482 2.1293 6.07%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.74 1.94 1.91 2.20 2.30 3.26 2.74 -
P/RPS 2.21 2.33 3.48 4.00 2.41 3.80 4.33 -10.59%
P/EPS 15.55 26.58 95.98 60.27 19.15 41.74 26.35 -8.40%
EY 6.43 3.76 1.04 1.66 5.22 2.40 3.80 9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.66 0.75 0.84 1.33 1.18 -12.75%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 27/08/07 23/08/06 23/08/05 24/08/04 25/08/03 -
Price 1.83 1.99 1.76 2.20 2.35 2.82 2.97 -
P/RPS 2.32 2.39 3.21 4.00 2.46 3.28 4.69 -11.05%
P/EPS 16.35 27.26 88.44 60.27 19.57 36.11 28.56 -8.86%
EY 6.11 3.67 1.13 1.66 5.11 2.77 3.50 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.61 0.75 0.86 1.15 1.28 -13.12%

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