[DELLOYD] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -3.66%
YoY- 103.03%
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 69,690 44,290 57,208 76,003 56,016 53,037 50,733 5.42%
PBT 9,148 270 7,110 10,670 5,730 13,019 11,542 -3.79%
Tax -2,504 -29 -1,879 -3,223 -2,104 -4,139 -3,478 -5.32%
NP 6,644 241 5,231 7,447 3,626 8,880 8,064 -3.17%
-
NP to SH 6,119 241 5,231 7,447 3,668 8,880 8,064 -4.49%
-
Tax Rate 27.37% 10.74% 26.43% 30.21% 36.72% 31.79% 30.13% -
Total Cost 63,046 44,049 51,977 68,556 52,390 44,157 42,669 6.71%
-
Net Worth 271,172 257,066 255,777 231,941 214,865 195,184 161,142 9.05%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 271,172 257,066 255,777 231,941 214,865 195,184 161,142 9.05%
NOSH 88,043 89,259 88,811 88,866 89,901 87,920 68,571 4.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.53% 0.54% 9.14% 9.80% 6.47% 16.74% 15.89% -
ROE 2.26% 0.09% 2.05% 3.21% 1.71% 4.55% 5.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 79.15 49.62 64.42 85.53 62.31 60.32 73.99 1.12%
EPS 6.95 0.27 5.89 8.38 4.08 10.10 11.76 -8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.88 2.88 2.61 2.39 2.22 2.35 4.60%
Adjusted Per Share Value based on latest NOSH - 88,866
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 71.91 45.70 59.03 78.43 57.80 54.73 52.35 5.42%
EPS 6.31 0.25 5.40 7.68 3.78 9.16 8.32 -4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7982 2.6526 2.6393 2.3934 2.2172 2.0141 1.6628 9.05%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.90 2.00 2.18 2.38 3.60 2.28 3.64 -
P/RPS 2.40 4.03 3.38 2.78 5.78 3.78 4.92 -11.26%
P/EPS 27.34 740.74 37.01 28.40 88.24 22.57 30.95 -2.04%
EY 3.66 0.14 2.70 3.52 1.13 4.43 3.23 2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.76 0.91 1.51 1.03 1.55 -14.15%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 29/05/07 23/05/06 24/05/05 25/05/04 27/05/03 21/05/02 -
Price 1.92 1.89 2.11 2.30 3.40 2.65 3.80 -
P/RPS 2.43 3.81 3.28 2.69 5.46 4.39 5.14 -11.72%
P/EPS 27.63 700.00 35.82 27.45 83.33 26.24 32.31 -2.57%
EY 3.62 0.14 2.79 3.64 1.20 3.81 3.09 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.73 0.88 1.42 1.19 1.62 -14.77%

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