[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 49.52%
YoY- 29.02%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 164,518 111,088 59,166 157,935 108,517 69,671 33,759 186.61%
PBT 18,817 12,669 7,410 22,696 15,717 8,860 5,022 140.66%
Tax -4,752 -3,638 -2,271 -4,699 -3,685 -1,909 -1,356 130.18%
NP 14,065 9,031 5,139 17,997 12,032 6,951 3,666 144.47%
-
NP to SH 13,761 8,932 5,110 17,763 11,880 6,861 3,548 146.24%
-
Tax Rate 25.25% 28.72% 30.65% 20.70% 23.45% 21.55% 27.00% -
Total Cost 150,453 102,057 54,027 139,938 96,485 62,720 30,093 191.53%
-
Net Worth 133,992 131,234 12,741,469 121,906 115,183 112,563 109,787 14.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 133,992 131,234 12,741,469 121,906 115,183 112,563 109,787 14.16%
NOSH 133,992 133,913 134,120 133,963 133,934 134,003 133,886 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.55% 8.13% 8.69% 11.40% 11.09% 9.98% 10.86% -
ROE 10.27% 6.81% 0.04% 14.57% 10.31% 6.10% 3.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.78 82.96 44.11 117.89 81.02 51.99 25.21 186.49%
EPS 10.27 6.67 3.81 13.26 8.87 5.12 2.65 146.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 95.00 0.91 0.86 0.84 0.82 14.10%
Adjusted Per Share Value based on latest NOSH - 134,023
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.77 82.90 44.15 117.86 80.98 51.99 25.19 186.63%
EPS 10.27 6.67 3.81 13.26 8.87 5.12 2.65 146.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9999 0.9794 95.0856 0.9098 0.8596 0.84 0.8193 14.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.99 0.95 1.20 1.05 1.25 0.80 -
P/RPS 0.72 1.19 2.15 1.02 1.30 2.40 3.17 -62.67%
P/EPS 8.57 14.84 24.93 9.05 11.84 24.41 30.19 -56.70%
EY 11.67 6.74 4.01 11.05 8.45 4.10 3.31 131.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 0.01 1.32 1.22 1.49 0.98 -6.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 25/08/08 16/05/08 29/02/08 20/11/07 21/08/07 25/05/07 -
Price 0.80 0.91 0.95 1.10 1.20 1.00 1.18 -
P/RPS 0.65 1.10 2.15 0.93 1.48 1.92 4.68 -73.08%
P/EPS 7.79 13.64 24.93 8.30 13.53 19.53 44.53 -68.62%
EY 12.84 7.33 4.01 12.05 7.39 5.12 2.25 218.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.01 1.21 1.40 1.19 1.44 -32.34%

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