[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.07%
YoY- 44.02%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 209,214 219,357 222,176 236,664 157,935 144,689 139,342 30.95%
PBT 20,033 25,089 25,338 29,640 22,696 20,956 17,720 8.48%
Tax -5,855 -6,336 -7,276 -9,084 -4,699 -4,913 -3,818 32.81%
NP 14,178 18,753 18,062 20,556 17,997 16,042 13,902 1.31%
-
NP to SH 13,997 18,348 17,864 20,440 17,763 15,840 13,722 1.32%
-
Tax Rate 29.23% 25.25% 28.72% 30.65% 20.70% 23.44% 21.55% -
Total Cost 195,036 200,604 204,114 216,108 139,938 128,646 125,440 34.03%
-
Net Worth 133,996 133,992 131,234 12,741,469 121,906 115,183 112,563 12.26%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 133,996 133,992 131,234 12,741,469 121,906 115,183 112,563 12.26%
NOSH 133,996 133,992 133,913 134,120 133,963 133,934 134,003 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.78% 8.55% 8.13% 8.69% 11.40% 11.09% 9.98% -
ROE 10.45% 13.69% 13.61% 0.16% 14.57% 13.75% 12.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.13 163.71 165.91 176.46 117.89 108.03 103.98 30.96%
EPS 10.45 13.69 13.34 15.24 13.26 11.83 10.24 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.98 95.00 0.91 0.86 0.84 12.26%
Adjusted Per Share Value based on latest NOSH - 134,120
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.13 163.70 165.80 176.61 117.86 107.98 103.99 30.95%
EPS 10.45 13.69 13.33 15.25 13.26 11.82 10.24 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9999 0.9794 95.0856 0.9098 0.8596 0.84 12.26%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.77 0.88 0.99 0.95 1.20 1.05 1.25 -
P/RPS 0.49 0.54 0.60 0.54 1.02 0.97 1.20 -44.81%
P/EPS 7.37 6.43 7.42 6.23 9.05 8.88 12.21 -28.46%
EY 13.57 15.56 13.47 16.04 11.05 11.26 8.19 39.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.01 0.01 1.32 1.22 1.49 -35.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 17/11/08 25/08/08 16/05/08 29/02/08 20/11/07 21/08/07 -
Price 0.82 0.80 0.91 0.95 1.10 1.20 1.00 -
P/RPS 0.53 0.49 0.55 0.54 0.93 1.11 0.96 -32.58%
P/EPS 7.85 5.84 6.82 6.23 8.30 10.15 9.77 -13.51%
EY 12.74 17.12 14.66 16.04 12.05 9.86 10.24 15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.93 0.01 1.21 1.40 1.19 -21.89%

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