[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 72.11%
YoY- 65.39%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 183,357 115,226 60,566 219,703 156,854 99,876 47,235 146.38%
PBT 19,155 11,221 6,236 34,391 20,162 12,008 5,408 131.82%
Tax -4,423 -2,920 -1,451 -9,578 -5,387 -3,465 -1,247 132.04%
NP 14,732 8,301 4,785 24,813 14,775 8,543 4,161 131.76%
-
NP to SH 14,044 7,995 4,617 23,395 13,593 7,775 3,801 138.43%
-
Tax Rate 23.09% 26.02% 23.27% 27.85% 26.72% 28.86% 23.06% -
Total Cost 168,625 106,925 55,781 194,890 142,079 91,333 43,074 147.77%
-
Net Worth 196,086 19,063,311 185,999 182,298 172,399 169,079 163,654 12.77%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 196,086 19,063,311 185,999 182,298 172,399 169,079 163,654 12.77%
NOSH 132,490 132,384 131,914 132,100 132,614 133,133 131,979 0.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.03% 7.20% 7.90% 11.29% 9.42% 8.55% 8.81% -
ROE 7.16% 0.04% 2.48% 12.83% 7.88% 4.60% 2.32% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 138.39 87.04 45.91 166.32 118.28 75.02 35.79 145.74%
EPS 10.60 6.04 3.50 17.71 10.25 5.84 2.88 137.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 144.00 1.41 1.38 1.30 1.27 1.24 12.48%
Adjusted Per Share Value based on latest NOSH - 132,102
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 136.83 85.99 45.20 163.96 117.06 74.53 35.25 146.38%
EPS 10.48 5.97 3.45 17.46 10.14 5.80 2.84 138.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4633 142.2635 1.3881 1.3604 1.2866 1.2618 1.2213 12.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.91 0.95 0.95 1.06 0.91 1.01 1.04 -
P/RPS 0.66 1.09 2.07 0.64 0.77 1.35 2.91 -62.70%
P/EPS 8.58 15.73 27.14 5.99 8.88 17.29 36.11 -61.53%
EY 11.65 6.36 3.68 16.71 11.26 5.78 2.77 159.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.01 0.67 0.77 0.70 0.80 0.84 -19.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 23/05/12 23/02/12 22/11/11 16/08/11 19/05/11 -
Price 0.84 0.87 0.85 0.89 1.05 0.98 1.03 -
P/RPS 0.61 1.00 1.85 0.54 0.89 1.31 2.88 -64.36%
P/EPS 7.92 14.41 24.29 5.03 10.24 16.78 35.76 -63.29%
EY 12.62 6.94 4.12 19.90 9.76 5.96 2.80 172.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.01 0.60 0.64 0.81 0.77 0.83 -22.10%

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