[DEGEM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.46%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 191,407 139,518 98,642 61,606 219,417 158,397 100,965 52.99%
PBT 17,729 11,253 10,738 9,639 27,634 18,901 13,036 22.68%
Tax -5,992 -3,609 -3,402 -3,361 -8,241 -5,474 -3,488 43.29%
NP 11,737 7,644 7,336 6,278 19,393 13,427 9,548 14.70%
-
NP to SH 11,241 7,158 7,031 6,096 18,174 12,524 9,006 15.87%
-
Tax Rate 33.80% 32.07% 31.68% 34.87% 29.82% 28.96% 26.76% -
Total Cost 179,670 131,874 91,306 55,328 200,024 144,970 91,417 56.71%
-
Net Worth 247,328 245,083 240,913 238,084 230,627 222,764 220,234 8.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 247,328 245,083 240,913 238,084 230,627 222,764 220,234 8.01%
NOSH 130,861 129,673 130,931 130,815 131,038 129,513 131,091 -0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.13% 5.48% 7.44% 10.19% 8.84% 8.48% 9.46% -
ROE 4.54% 2.92% 2.92% 2.56% 7.88% 5.62% 4.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 146.27 107.59 75.34 47.09 167.45 122.30 77.02 53.17%
EPS 8.59 5.52 5.37 4.66 13.87 9.67 6.87 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.89 1.84 1.82 1.76 1.72 1.68 8.14%
Adjusted Per Share Value based on latest NOSH - 130,815
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 142.84 104.12 73.61 45.97 163.74 118.21 75.35 52.99%
EPS 8.39 5.34 5.25 4.55 13.56 9.35 6.72 15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8457 1.829 1.7979 1.7767 1.7211 1.6624 1.6435 8.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.88 0.88 0.935 0.88 0.84 1.06 1.09 -
P/RPS 0.60 0.82 1.24 1.87 0.50 0.87 1.42 -43.60%
P/EPS 10.24 15.94 17.41 18.88 6.06 10.96 15.87 -25.26%
EY 9.76 6.27 5.74 5.30 16.51 9.12 6.30 33.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.51 0.48 0.48 0.62 0.65 -19.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 17/11/15 20/08/15 27/05/15 26/02/15 07/11/14 14/08/14 -
Price 0.83 0.90 0.84 0.98 0.86 0.96 1.05 -
P/RPS 0.57 0.84 1.11 2.08 0.51 0.78 1.36 -43.90%
P/EPS 9.66 16.30 15.64 21.03 6.20 9.93 15.28 -26.27%
EY 10.35 6.13 6.39 4.76 16.13 10.07 6.54 35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.46 0.54 0.49 0.56 0.63 -21.23%

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