[DELLOYD] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.78%
YoY- 30.35%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 67,779 76,326 51,812 63,016 56,940 34,380 29,148 -0.89%
PBT 7,579 10,946 12,722 15,959 12,161 6,728 5,526 -0.33%
Tax -2,112 -3,307 -3,183 -4,544 -3,404 -2,074 280 -
NP 5,467 7,639 9,539 11,415 8,757 4,654 5,806 0.06%
-
NP to SH 5,433 7,639 9,539 11,415 8,757 4,654 5,806 0.07%
-
Tax Rate 27.87% 30.21% 25.02% 28.47% 27.99% 30.83% -5.07% -
Total Cost 62,312 68,687 42,273 51,601 48,183 29,726 23,342 -1.03%
-
Net Worth 241,861 217,622 210,392 155,291 150,542 132,971 123,712 -0.71%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 241,861 217,622 210,392 155,291 150,542 132,971 123,712 -0.71%
NOSH 88,919 88,825 89,149 73,597 67,206 67,157 65,456 -0.32%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.07% 10.01% 18.41% 18.11% 15.38% 13.54% 19.92% -
ROE 2.25% 3.51% 4.53% 7.35% 5.82% 3.50% 4.69% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 76.22 85.93 58.12 85.62 84.72 51.19 44.53 -0.56%
EPS 6.11 8.60 10.70 15.51 13.03 6.93 8.87 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.45 2.36 2.11 2.24 1.98 1.89 -0.38%
Adjusted Per Share Value based on latest NOSH - 73,597
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 69.94 78.76 53.46 65.03 58.76 35.48 30.08 -0.89%
EPS 5.61 7.88 9.84 11.78 9.04 4.80 5.99 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4957 2.2456 2.171 1.6024 1.5534 1.3721 1.2766 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.26 3.04 3.06 2.55 1.96 3.06 0.00 -
P/RPS 2.96 3.54 5.27 2.98 2.31 5.98 0.00 -100.00%
P/EPS 36.99 35.35 28.60 16.44 15.04 44.16 0.00 -100.00%
EY 2.70 2.83 3.50 6.08 6.65 2.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.24 1.30 1.21 0.88 1.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 24/11/04 21/11/03 26/11/02 27/11/01 28/11/00 27/11/99 -
Price 2.29 3.06 3.00 2.58 2.34 2.91 0.00 -
P/RPS 3.00 3.56 5.16 3.01 2.76 5.68 0.00 -100.00%
P/EPS 37.48 35.58 28.04 16.63 17.96 41.99 0.00 -100.00%
EY 2.67 2.81 3.57 6.01 5.57 2.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.25 1.27 1.22 1.04 1.47 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