[DEGEM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -68.1%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 67,015 54,504 60,854 52,011 67,440 68,131 54,660 14.50%
PBT 8,290 5,537 5,036 3,572 10,626 7,933 4,985 40.23%
Tax -1,805 -1,772 -1,375 -983 -2,545 -1,503 -1,469 14.67%
NP 6,485 3,765 3,661 2,589 8,081 6,430 3,516 50.22%
-
NP to SH 6,301 3,413 3,258 2,436 7,637 6,048 3,378 51.35%
-
Tax Rate 21.77% 32.00% 27.30% 27.52% 23.95% 18.95% 29.47% -
Total Cost 60,530 50,739 57,193 49,422 59,359 61,701 51,144 11.85%
-
Net Worth 131,839 204,252 20,313,036 199,910 195,854 195,437 19,006,875 -96.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,977 - - - - - - -
Div Payout % 31.39% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,839 204,252 20,313,036 199,910 195,854 195,437 19,006,875 -96.32%
NOSH 131,839 131,776 131,902 132,391 131,445 132,052 131,992 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.68% 6.91% 6.02% 4.98% 11.98% 9.44% 6.43% -
ROE 4.78% 1.67% 0.02% 1.22% 3.90% 3.09% 0.02% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 50.83 41.36 46.14 39.29 51.31 51.59 41.41 14.59%
EPS 4.78 2.59 2.47 1.84 5.81 4.58 2.56 51.46%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.55 154.00 1.51 1.49 1.48 144.00 -96.32%
Adjusted Per Share Value based on latest NOSH - 132,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 50.01 40.67 45.41 38.81 50.33 50.84 40.79 14.50%
EPS 4.70 2.55 2.43 1.82 5.70 4.51 2.52 51.34%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9839 1.5243 151.5898 1.4919 1.4616 1.4585 141.8424 -96.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 1.05 0.97 0.73 0.80 0.91 0.95 -
P/RPS 1.67 2.54 2.10 1.86 1.56 1.76 2.29 -18.93%
P/EPS 17.79 40.54 39.27 39.67 13.77 19.87 37.12 -38.67%
EY 5.62 2.47 2.55 2.52 7.26 5.03 2.69 63.20%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.68 0.01 0.48 0.54 0.61 0.01 1817.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 -
Price 0.80 0.86 0.93 0.995 0.80 0.84 0.87 -
P/RPS 1.57 2.08 2.02 2.53 1.56 1.63 2.10 -17.58%
P/EPS 16.74 33.20 37.65 54.08 13.77 18.34 33.99 -37.55%
EY 5.97 3.01 2.66 1.85 7.26 5.45 2.94 60.14%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.01 0.66 0.54 0.57 0.01 1741.87%

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