[DEGEM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.31%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 236,664 157,935 144,689 139,342 135,036 143,936 135,898 44.69%
PBT 29,640 22,696 20,956 17,720 20,088 17,155 18,224 38.25%
Tax -9,084 -4,699 -4,913 -3,818 -5,424 -3,383 -5,148 45.97%
NP 20,556 17,997 16,042 13,902 14,664 13,772 13,076 35.16%
-
NP to SH 20,440 17,763 15,840 13,722 14,192 13,768 13,061 34.75%
-
Tax Rate 30.65% 20.70% 23.44% 21.55% 27.00% 19.72% 28.25% -
Total Cost 216,108 139,938 128,646 125,440 120,372 130,164 122,822 45.69%
-
Net Worth 12,741,469 121,906 115,183 112,563 109,787 105,843 101,846 2394.06%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 25,455 - -
Div Payout % - - - - - 184.89% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,741,469 121,906 115,183 112,563 109,787 105,843 101,846 2394.06%
NOSH 134,120 133,963 133,934 134,003 133,886 133,978 134,008 0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.69% 11.40% 11.09% 9.98% 10.86% 9.57% 9.62% -
ROE 0.16% 14.57% 13.75% 12.19% 12.93% 13.01% 12.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 176.46 117.89 108.03 103.98 100.86 107.43 101.41 44.62%
EPS 15.24 13.26 11.83 10.24 10.60 10.28 9.75 34.64%
DPS 0.00 0.00 0.00 0.00 0.00 19.00 0.00 -
NAPS 95.00 0.91 0.86 0.84 0.82 0.79 0.76 2392.66%
Adjusted Per Share Value based on latest NOSH - 134,243
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 176.61 117.86 107.98 103.99 100.77 107.41 101.42 44.69%
EPS 15.25 13.26 11.82 10.24 10.59 10.27 9.75 34.70%
DPS 0.00 0.00 0.00 0.00 0.00 19.00 0.00 -
NAPS 95.0856 0.9098 0.8596 0.84 0.8193 0.7899 0.76 2394.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.95 1.20 1.05 1.25 0.80 0.76 0.72 -
P/RPS 0.54 1.02 0.97 1.20 0.79 0.71 0.71 -16.66%
P/EPS 6.23 9.05 8.88 12.21 7.55 7.40 7.39 -10.75%
EY 16.04 11.05 11.26 8.19 13.25 13.52 13.54 11.94%
DY 0.00 0.00 0.00 0.00 0.00 25.00 0.00 -
P/NAPS 0.01 1.32 1.22 1.49 0.98 0.96 0.95 -95.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 29/02/08 20/11/07 21/08/07 25/05/07 28/02/07 30/11/06 -
Price 0.95 1.10 1.20 1.00 1.18 0.80 0.69 -
P/RPS 0.54 0.93 1.11 0.96 1.17 0.74 0.68 -14.23%
P/EPS 6.23 8.30 10.15 9.77 11.13 7.78 7.08 -8.16%
EY 16.04 12.05 9.86 10.24 8.98 12.85 14.13 8.81%
DY 0.00 0.00 0.00 0.00 0.00 23.75 0.00 -
P/NAPS 0.01 1.21 1.40 1.19 1.44 1.01 0.91 -95.04%

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