[DEGEM] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.93%
YoY- 2392.0%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,846 35,912 33,759 42,320 33,361 39,044 29,519 20.06%
PBT 6,857 3,838 5,022 3,661 5,185 5,540 2,943 75.65%
Tax -1,776 -553 -1,356 -803 -1,993 -1,209 -659 93.54%
NP 5,081 3,285 3,666 2,858 3,192 4,331 2,284 70.32%
-
NP to SH 5,019 3,195 3,548 2,865 3,181 4,322 2,282 69.04%
-
Tax Rate 25.90% 14.41% 27.00% 21.93% 38.44% 21.82% 22.39% -
Total Cost 33,765 32,627 30,093 39,462 30,169 34,713 27,235 15.39%
-
Net Worth 115,102 112,764 109,787 104,425 102,006 116,413 112,757 1.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 115,102 112,764 109,787 104,425 102,006 116,413 112,757 1.38%
NOSH 133,840 134,243 133,886 133,878 134,219 133,808 134,235 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.08% 9.15% 10.86% 6.75% 9.57% 11.09% 7.74% -
ROE 4.36% 2.83% 3.23% 2.74% 3.12% 3.71% 2.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.02 26.75 25.21 31.61 24.86 29.18 21.99 20.29%
EPS 3.75 2.38 2.65 2.14 2.37 3.23 1.71 68.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.82 0.78 0.76 0.87 0.84 1.57%
Adjusted Per Share Value based on latest NOSH - 133,878
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.99 26.80 25.19 31.58 24.90 29.14 22.03 20.06%
EPS 3.75 2.38 2.65 2.14 2.37 3.23 1.70 69.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.859 0.8415 0.8193 0.7793 0.7612 0.8688 0.8415 1.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.25 0.80 0.76 0.72 0.80 0.73 -
P/RPS 3.62 4.67 3.17 2.40 2.90 2.74 3.32 5.93%
P/EPS 28.00 52.52 30.19 35.51 30.38 24.77 42.94 -24.78%
EY 3.57 1.90 3.31 2.82 3.29 4.04 2.33 32.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.49 0.98 0.97 0.95 0.92 0.87 25.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 25/05/07 28/02/07 30/11/06 15/08/06 29/05/06 -
Price 1.20 1.00 1.18 0.80 0.69 1.11 0.79 -
P/RPS 4.13 3.74 4.68 2.53 2.78 3.80 3.59 9.78%
P/EPS 32.00 42.02 44.53 37.38 29.11 34.37 46.47 -22.00%
EY 3.13 2.38 2.25 2.68 3.43 2.91 2.15 28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.19 1.44 1.03 0.91 1.28 0.94 30.38%

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