[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.38%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 81,974 51,987 25,935 135,338 94,135 59,778 28,076 104.14%
PBT 7,208 4,848 2,494 16,213 13,489 9,090 4,438 38.13%
Tax -2,203 -1,368 -543 -5,652 -3,745 -2,752 -1,311 41.29%
NP 5,005 3,480 1,951 10,561 9,744 6,338 3,127 36.79%
-
NP to SH 4,944 3,426 1,991 10,561 9,744 6,338 3,127 35.67%
-
Tax Rate 30.56% 28.22% 21.77% 34.86% 27.76% 30.28% 29.54% -
Total Cost 76,969 48,507 23,984 124,777 84,391 53,440 24,949 111.77%
-
Net Worth 103,441 105,193 103,641 103,350 95,801 94,502 91,414 8.58%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,781 - - - -
Div Payout % - - - 35.80% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,441 105,193 103,641 103,350 95,801 94,502 91,414 8.58%
NOSH 134,339 134,863 136,369 126,036 126,054 126,003 63,044 65.51%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.11% 6.69% 7.52% 7.80% 10.35% 10.60% 11.14% -
ROE 4.78% 3.26% 1.92% 10.22% 10.17% 6.71% 3.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.02 38.55 19.02 107.38 74.68 47.44 44.53 23.34%
EPS 3.71 2.57 1.46 8.38 7.73 5.03 4.96 -17.58%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.76 0.82 0.76 0.75 1.45 -34.39%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.17 38.80 19.35 101.00 70.25 44.61 20.95 104.15%
EPS 3.69 2.56 1.49 7.88 7.27 4.73 2.33 35.82%
DPS 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
NAPS 0.772 0.785 0.7734 0.7713 0.7149 0.7052 0.6822 8.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 0.89 1.10 1.35 1.40 3.00 3.40 -
P/RPS 1.15 2.31 5.78 1.26 1.87 6.32 7.63 -71.64%
P/EPS 19.02 35.03 75.34 16.11 18.11 59.64 68.55 -57.42%
EY 5.26 2.85 1.33 6.21 5.52 1.68 1.46 134.82%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.91 1.14 1.45 1.65 1.84 4.00 2.34 -46.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 25/05/05 28/02/05 25/11/04 25/08/04 21/05/04 -
Price 0.75 0.79 0.93 1.36 1.38 1.42 3.00 -
P/RPS 1.23 2.05 4.89 1.27 1.85 2.99 6.74 -67.79%
P/EPS 20.38 31.10 63.70 16.23 17.85 28.23 60.48 -51.54%
EY 4.91 3.22 1.57 6.16 5.60 3.54 1.65 106.74%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 1.22 1.66 1.82 1.89 2.07 -39.64%

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