[DEGEM] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1229.8%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,940 44,082 52,012 46,351 48,406 53,430 51,922 -6.48%
PBT 6,270 5,221 5,603 5,061 1,466 6,148 5,259 12.40%
Tax -2,608 -1,209 -1,652 -1,586 -1,331 -1,114 -1,367 53.64%
NP 3,662 4,012 3,951 3,475 135 5,034 3,892 -3.96%
-
NP to SH 3,904 3,850 3,989 3,391 255 4,829 3,822 1.42%
-
Tax Rate 41.59% 23.16% 29.48% 31.34% 90.79% 18.12% 25.99% -
Total Cost 43,278 40,070 48,061 42,876 48,271 48,396 48,030 -6.69%
-
Net Worth 148,405 143,536 141,890 138,052 134,210 134,138 131,423 8.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 148,405 143,536 141,890 138,052 134,210 134,138 131,423 8.41%
NOSH 133,698 134,146 133,859 134,031 134,210 134,138 134,105 -0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.80% 9.10% 7.60% 7.50% 0.28% 9.42% 7.50% -
ROE 2.63% 2.68% 2.81% 2.46% 0.19% 3.60% 2.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.11 32.86 38.86 34.58 36.07 39.83 38.72 -6.29%
EPS 2.92 2.87 2.98 2.53 0.19 3.60 2.85 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.06 1.03 1.00 1.00 0.98 8.63%
Adjusted Per Share Value based on latest NOSH - 134,031
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.03 32.90 38.81 34.59 36.12 39.87 38.75 -6.48%
EPS 2.91 2.87 2.98 2.53 0.19 3.60 2.85 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1075 1.0712 1.0589 1.0302 1.0016 1.001 0.9808 8.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.90 0.85 0.79 0.77 0.88 0.99 -
P/RPS 2.82 2.74 2.19 2.28 2.13 2.21 2.56 6.64%
P/EPS 33.90 31.36 28.52 31.23 405.26 24.44 34.74 -1.61%
EY 2.95 3.19 3.51 3.20 0.25 4.09 2.88 1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 0.80 0.77 0.77 0.88 1.01 -8.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 17/08/09 27/05/09 23/02/09 17/11/08 25/08/08 -
Price 1.13 0.78 0.75 0.90 0.82 0.80 0.91 -
P/RPS 3.22 2.37 1.93 2.60 2.27 2.01 2.35 23.29%
P/EPS 38.70 27.18 25.17 35.57 431.58 22.22 31.93 13.63%
EY 2.58 3.68 3.97 2.81 0.23 4.50 3.13 -12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.73 0.71 0.87 0.82 0.80 0.93 6.33%

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