[DELLOYD] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 46.46%
YoY- 10.12%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 57,208 76,003 56,016 53,037 50,733 42,811 24,241 15.37%
PBT 7,110 10,670 5,730 13,019 11,542 7,003 3,982 10.13%
Tax -1,879 -3,223 -2,104 -4,139 -3,478 -2,108 -1,225 7.38%
NP 5,231 7,447 3,626 8,880 8,064 4,895 2,757 11.25%
-
NP to SH 5,231 7,447 3,668 8,880 8,064 4,895 2,757 11.25%
-
Tax Rate 26.43% 30.21% 36.72% 31.79% 30.13% 30.10% 30.76% -
Total Cost 51,977 68,556 52,390 44,157 42,669 37,916 21,484 15.85%
-
Net Worth 255,777 231,941 214,865 195,184 161,142 136,495 125,977 12.52%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 255,777 231,941 214,865 195,184 161,142 136,495 125,977 12.52%
NOSH 88,811 88,866 89,901 87,920 68,571 67,239 65,956 5.08%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.14% 9.80% 6.47% 16.74% 15.89% 11.43% 11.37% -
ROE 2.05% 3.21% 1.71% 4.55% 5.00% 3.59% 2.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.42 85.53 62.31 60.32 73.99 63.67 36.75 9.80%
EPS 5.89 8.38 4.08 10.10 11.76 7.28 4.18 5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.61 2.39 2.22 2.35 2.03 1.91 7.08%
Adjusted Per Share Value based on latest NOSH - 87,920
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.03 78.43 57.80 54.73 52.35 44.18 25.01 15.38%
EPS 5.40 7.68 3.78 9.16 8.32 5.05 2.84 11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6393 2.3934 2.2172 2.0141 1.6628 1.4085 1.2999 12.52%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.18 2.38 3.60 2.28 3.64 2.02 6.50 -
P/RPS 3.38 2.78 5.78 3.78 4.92 3.17 17.69 -24.09%
P/EPS 37.01 28.40 88.24 22.57 30.95 27.75 155.50 -21.26%
EY 2.70 3.52 1.13 4.43 3.23 3.60 0.64 27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 1.51 1.03 1.55 1.00 3.40 -22.08%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 24/05/05 25/05/04 27/05/03 21/05/02 22/05/01 30/05/00 -
Price 2.11 2.30 3.40 2.65 3.80 1.93 4.76 -
P/RPS 3.28 2.69 5.46 4.39 5.14 3.03 12.95 -20.44%
P/EPS 35.82 27.45 83.33 26.24 32.31 26.51 113.88 -17.52%
EY 2.79 3.64 1.20 3.81 3.09 3.77 0.88 21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 1.42 1.19 1.62 0.95 2.49 -18.48%

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