[DEGEM] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -42.33%
YoY- -21.93%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 154,288 191,407 186,024 197,284 246,424 219,417 211,196 -18.87%
PBT 13,148 17,729 15,004 21,476 38,556 27,634 25,201 -35.16%
Tax -3,844 -5,992 -4,812 -6,804 -13,444 -8,241 -7,298 -34.75%
NP 9,304 11,737 10,192 14,672 25,112 19,393 17,902 -35.33%
-
NP to SH 9,156 11,241 9,544 14,062 24,384 18,174 16,698 -32.98%
-
Tax Rate 29.24% 33.80% 32.07% 31.68% 34.87% 29.82% 28.96% -
Total Cost 144,984 179,670 175,832 182,612 221,312 200,024 193,293 -17.43%
-
Net Worth 245,903 247,328 245,083 240,913 238,084 230,627 222,764 6.80%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 245,903 247,328 245,083 240,913 238,084 230,627 222,764 6.80%
NOSH 130,799 130,861 129,673 130,931 130,815 131,038 129,513 0.66%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.03% 6.13% 5.48% 7.44% 10.19% 8.84% 8.48% -
ROE 3.72% 4.54% 3.89% 5.84% 10.24% 7.88% 7.50% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 117.96 146.27 143.46 150.68 188.38 167.45 163.07 -19.40%
EPS 7.00 8.59 7.36 10.74 18.64 13.87 12.89 -33.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.89 1.89 1.84 1.82 1.76 1.72 6.10%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 115.14 142.84 138.82 147.23 183.90 163.74 157.61 -18.87%
EPS 6.83 8.39 7.12 10.49 18.20 13.56 12.46 -32.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8351 1.8457 1.829 1.7979 1.7767 1.7211 1.6624 6.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.80 0.88 0.88 0.935 0.88 0.84 1.06 -
P/RPS 0.68 0.60 0.61 0.62 0.47 0.50 0.65 3.05%
P/EPS 11.43 10.24 11.96 8.71 4.72 6.06 8.22 24.55%
EY 8.75 9.76 8.36 11.49 21.18 16.51 12.16 -19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.51 0.48 0.48 0.62 -21.63%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 29/02/16 17/11/15 20/08/15 27/05/15 26/02/15 07/11/14 -
Price 0.88 0.83 0.90 0.84 0.98 0.86 0.96 -
P/RPS 0.75 0.57 0.63 0.56 0.52 0.51 0.59 17.33%
P/EPS 12.57 9.66 12.23 7.82 5.26 6.20 7.45 41.68%
EY 7.95 10.35 8.18 12.79 19.02 16.13 13.43 -29.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.48 0.46 0.54 0.49 0.56 -11.01%

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