[DELLOYD] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 50.12%
YoY- 5.51%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 74,389 63,749 34,495 55,891 64,301 29,786 50,020 6.83%
PBT -1,991 8,220 -1,545 4,927 8,533 3,230 7,129 -
Tax -2,249 58 559 3,263 -781 -1,164 -1,066 13.23%
NP -4,240 8,278 -986 8,190 7,752 2,066 6,063 -
-
NP to SH -906 7,610 -986 8,156 7,730 2,066 6,063 -
-
Tax Rate - -0.71% - -66.23% 9.15% 36.04% 14.95% -
Total Cost 78,629 55,471 35,481 47,701 56,549 27,720 43,957 10.16%
-
Net Worth 286,941 266,705 253,272 177,747 224,774 178,249 159,536 10.26%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 5,334 4,427 8,887 8,884 - - -
Div Payout % - 70.09% 0.00% 108.97% 114.93% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 286,941 266,705 253,272 177,747 224,774 178,249 159,536 10.26%
NOSH 88,018 88,901 88,556 88,873 88,843 89,124 79,768 1.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -5.70% 12.99% -2.86% 14.65% 12.06% 6.94% 12.12% -
ROE -0.32% 2.85% -0.39% 4.59% 3.44% 1.16% 3.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 84.51 71.71 38.95 62.89 72.38 33.42 62.71 5.09%
EPS -1.03 8.64 -1.11 9.18 8.72 2.33 8.00 -
DPS 0.00 6.00 5.00 10.00 10.00 0.00 0.00 -
NAPS 3.26 3.00 2.86 2.00 2.53 2.00 2.00 8.47%
Adjusted Per Share Value based on latest NOSH - 88,873
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.76 65.78 35.59 57.67 66.35 30.74 51.61 6.83%
EPS -0.93 7.85 -1.02 8.42 7.98 2.13 6.26 -
DPS 0.00 5.50 4.57 9.17 9.17 0.00 0.00 -
NAPS 2.9609 2.7521 2.6135 1.8341 2.3194 1.8393 1.6462 10.26%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.43 1.96 1.90 2.28 2.96 2.95 2.56 -
P/RPS 1.69 2.73 4.88 3.63 4.09 8.83 4.08 -13.64%
P/EPS -138.93 22.90 -170.65 24.84 34.02 127.26 33.68 -
EY -0.72 4.37 -0.59 4.03 2.94 0.79 2.97 -
DY 0.00 3.06 2.63 4.39 3.38 0.00 0.00 -
P/NAPS 0.44 0.65 0.66 1.14 1.17 1.48 1.28 -16.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 -
Price 1.53 1.85 2.04 2.20 2.48 3.48 2.46 -
P/RPS 1.81 2.58 5.24 3.50 3.43 10.41 3.92 -12.07%
P/EPS -148.64 21.61 -183.22 23.97 28.50 150.12 32.37 -
EY -0.67 4.63 -0.55 4.17 3.51 0.67 3.09 -
DY 0.00 3.24 2.45 4.55 4.03 0.00 0.00 -
P/NAPS 0.47 0.62 0.71 1.10 0.98 1.74 1.23 -14.80%

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