[DEGEM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 15.68%
YoY- 1.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 34,357 31,702 28,076 34,708 30,431 26,706 22,162 33.84%
PBT 4,399 4,652 4,438 5,971 4,885 4,240 4,276 1.90%
Tax -993 -1,440 -1,311 -1,929 -1,391 -1,452 -1,472 -23.02%
NP 3,406 3,212 3,127 4,042 3,494 2,788 2,804 13.80%
-
NP to SH 3,406 3,212 3,127 4,042 3,494 2,788 2,804 13.80%
-
Tax Rate 22.57% 30.95% 29.54% 32.31% 28.47% 34.25% 34.42% -
Total Cost 30,951 28,490 24,949 30,666 26,937 23,918 19,358 36.61%
-
Net Worth 95,872 94,470 91,414 62,986 84,359 83,073 80,024 12.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,889 - - - -
Div Payout % - - - 46.75% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 95,872 94,470 91,414 62,986 84,359 83,073 80,024 12.76%
NOSH 126,148 125,960 63,044 62,986 62,954 62,934 63,011 58.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.91% 10.13% 11.14% 11.65% 11.48% 10.44% 12.65% -
ROE 3.55% 3.40% 3.42% 6.42% 4.14% 3.36% 3.50% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.24 25.17 44.53 55.10 48.34 42.43 35.17 -15.62%
EPS 2.70 2.55 4.96 3.21 5.55 4.43 4.45 -28.26%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 1.45 1.00 1.34 1.32 1.27 -28.92%
Adjusted Per Share Value based on latest NOSH - 62,986
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 25.64 23.66 20.95 25.90 22.71 19.93 16.54 33.83%
EPS 2.54 2.40 2.33 3.02 2.61 2.08 2.09 13.84%
DPS 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
NAPS 0.7155 0.705 0.6822 0.47 0.6295 0.62 0.5972 12.76%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.40 3.00 3.40 2.92 2.96 2.50 1.63 -
P/RPS 5.14 11.92 7.63 5.30 6.12 5.89 4.63 7.19%
P/EPS 51.85 117.65 68.55 45.50 53.33 56.43 36.63 25.98%
EY 1.93 0.85 1.46 2.20 1.88 1.77 2.73 -20.59%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.84 4.00 2.34 2.92 2.21 1.89 1.28 27.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 21/05/04 26/02/04 05/11/03 19/08/03 20/05/03 -
Price 1.38 1.42 3.00 3.18 2.95 2.90 1.88 -
P/RPS 5.07 5.64 6.74 5.77 6.10 6.83 5.35 -3.51%
P/EPS 51.11 55.69 60.48 49.55 53.15 65.46 42.25 13.49%
EY 1.96 1.80 1.65 2.02 1.88 1.53 2.37 -11.86%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.82 1.89 2.07 3.18 2.20 2.20 1.48 14.73%

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