[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -26.62%
YoY- -54.2%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 135,898 137,126 118,076 108,184 109,298 103,974 103,740 19.70%
PBT 18,224 16,966 11,772 6,931 9,610 9,696 9,976 49.38%
Tax -5,148 -3,736 -2,636 -2,134 -2,937 -2,736 -2,172 77.67%
NP 13,076 13,230 9,136 4,797 6,673 6,960 7,804 41.02%
-
NP to SH 13,061 13,212 9,128 4,837 6,592 6,852 7,964 39.02%
-
Tax Rate 28.25% 22.02% 22.39% 30.79% 30.56% 28.22% 21.77% -
Total Cost 122,822 123,896 108,940 103,387 102,625 97,014 95,936 17.88%
-
Net Worth 101,846 116,576 112,757 111,519 103,441 105,193 103,641 -1.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 101,846 116,576 112,757 111,519 103,441 105,193 103,641 -1.15%
NOSH 134,008 133,995 134,235 134,361 134,339 134,863 136,369 -1.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.62% 9.65% 7.74% 4.43% 6.11% 6.69% 7.52% -
ROE 12.82% 11.33% 8.10% 4.34% 6.37% 6.51% 7.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 101.41 102.34 87.96 80.52 81.36 77.10 76.07 21.10%
EPS 9.75 9.86 6.84 3.60 4.95 5.14 5.84 40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.87 0.84 0.83 0.77 0.78 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 138,888
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 101.42 102.33 88.12 80.73 81.57 77.59 77.42 19.70%
EPS 9.75 9.86 6.81 3.61 4.92 5.11 5.94 39.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.87 0.8415 0.8322 0.772 0.785 0.7734 -1.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.72 0.80 0.73 0.67 0.70 0.89 1.10 -
P/RPS 0.71 0.78 0.83 0.83 0.86 1.15 1.45 -37.84%
P/EPS 7.39 8.11 10.74 18.61 14.27 17.52 18.84 -46.38%
EY 13.54 12.33 9.32 5.37 7.01 5.71 5.31 86.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.92 0.87 0.81 0.91 1.14 1.45 -24.54%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 15/08/06 29/05/06 28/02/06 28/11/05 23/08/05 25/05/05 -
Price 0.69 1.11 0.79 0.73 0.75 0.79 0.93 -
P/RPS 0.68 1.08 0.90 0.91 0.92 1.02 1.22 -32.24%
P/EPS 7.08 11.26 11.62 20.28 15.28 15.55 15.92 -41.70%
EY 14.13 8.88 8.61 4.93 6.54 6.43 6.28 71.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.28 0.94 0.88 0.97 1.01 1.22 -17.73%

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