[DEGEM] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 44.74%
YoY- 92.82%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 135,036 143,936 135,898 137,126 118,076 108,184 109,298 15.15%
PBT 20,088 17,155 18,224 16,966 11,772 6,931 9,610 63.55%
Tax -5,424 -3,383 -5,148 -3,736 -2,636 -2,134 -2,937 50.58%
NP 14,664 13,772 13,076 13,230 9,136 4,797 6,673 69.10%
-
NP to SH 14,192 13,768 13,061 13,212 9,128 4,837 6,592 66.80%
-
Tax Rate 27.00% 19.72% 28.25% 22.02% 22.39% 30.79% 30.56% -
Total Cost 120,372 130,164 122,822 123,896 108,940 103,387 102,625 11.23%
-
Net Worth 109,787 105,843 101,846 116,576 112,757 111,519 103,441 4.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 25,455 - - - - - -
Div Payout % - 184.89% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 109,787 105,843 101,846 116,576 112,757 111,519 103,441 4.05%
NOSH 133,886 133,978 134,008 133,995 134,235 134,361 134,339 -0.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.86% 9.57% 9.62% 9.65% 7.74% 4.43% 6.11% -
ROE 12.93% 13.01% 12.82% 11.33% 8.10% 4.34% 6.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 100.86 107.43 101.41 102.34 87.96 80.52 81.36 15.41%
EPS 10.60 10.28 9.75 9.86 6.84 3.60 4.95 66.21%
DPS 0.00 19.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.76 0.87 0.84 0.83 0.77 4.28%
Adjusted Per Share Value based on latest NOSH - 133,808
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 100.77 107.41 101.42 102.33 88.12 80.73 81.57 15.14%
EPS 10.59 10.27 9.75 9.86 6.81 3.61 4.92 66.78%
DPS 0.00 19.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8193 0.7899 0.76 0.87 0.8415 0.8322 0.772 4.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.76 0.72 0.80 0.73 0.67 0.70 -
P/RPS 0.79 0.71 0.71 0.78 0.83 0.83 0.86 -5.50%
P/EPS 7.55 7.40 7.39 8.11 10.74 18.61 14.27 -34.60%
EY 13.25 13.52 13.54 12.33 9.32 5.37 7.01 52.93%
DY 0.00 25.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.96 0.95 0.92 0.87 0.81 0.91 5.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 30/11/06 15/08/06 29/05/06 28/02/06 28/11/05 -
Price 1.18 0.80 0.69 1.11 0.79 0.73 0.75 -
P/RPS 1.17 0.74 0.68 1.08 0.90 0.91 0.92 17.39%
P/EPS 11.13 7.78 7.08 11.26 11.62 20.28 15.28 -19.05%
EY 8.98 12.85 14.13 8.88 8.61 4.93 6.54 23.56%
DY 0.00 23.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.01 0.91 1.28 0.94 0.88 0.97 30.16%

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