[DEGEM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -8.1%
YoY- 59.36%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 183,142 157,735 150,837 145,352 148,484 144,244 128,134 26.85%
PBT 24,752 22,364 19,378 17,706 19,408 17,329 13,413 50.39%
Tax -5,414 -4,499 -4,488 -4,705 -5,361 -4,664 -3,717 28.46%
NP 19,338 17,865 14,890 13,001 14,047 12,665 9,696 58.37%
-
NP to SH 19,020 17,458 14,627 12,789 13,916 12,650 9,688 56.72%
-
Tax Rate 21.87% 20.12% 23.16% 26.57% 27.62% 26.91% 27.71% -
Total Cost 163,804 139,870 135,947 132,351 134,437 131,579 118,438 24.10%
-
Net Worth 12,741,469 121,961 115,102 112,764 109,787 104,425 102,006 2391.45%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,741,469 121,961 115,102 112,764 109,787 104,425 102,006 2391.45%
NOSH 134,120 134,023 133,840 134,243 133,886 133,878 134,219 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.56% 11.33% 9.87% 8.94% 9.46% 8.78% 7.57% -
ROE 0.15% 14.31% 12.71% 11.34% 12.68% 12.11% 9.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 136.55 117.69 112.70 108.27 110.90 107.74 95.47 26.91%
EPS 14.18 13.03 10.93 9.53 10.39 9.45 7.22 56.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.00 0.91 0.86 0.84 0.82 0.78 0.76 2392.66%
Adjusted Per Share Value based on latest NOSH - 134,243
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 136.67 117.71 112.56 108.47 110.81 107.64 95.62 26.85%
EPS 14.19 13.03 10.92 9.54 10.39 9.44 7.23 56.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.0856 0.9102 0.859 0.8415 0.8193 0.7793 0.7612 2391.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.95 1.20 1.05 1.25 0.80 0.76 0.72 -
P/RPS 0.70 1.02 0.93 1.15 0.72 0.71 0.75 -4.49%
P/EPS 6.70 9.21 9.61 13.12 7.70 8.04 9.98 -23.31%
EY 14.93 10.86 10.41 7.62 12.99 12.43 10.03 30.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.32 1.22 1.49 0.98 0.97 0.95 -95.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 29/02/08 20/11/07 21/08/07 25/05/07 28/02/07 30/11/06 -
Price 0.95 1.10 1.20 1.00 1.18 0.80 0.69 -
P/RPS 0.70 0.93 1.06 0.92 1.06 0.74 0.72 -1.85%
P/EPS 6.70 8.44 10.98 10.50 11.35 8.47 9.56 -21.08%
EY 14.93 11.84 9.11 9.53 8.81 11.81 10.46 26.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.21 1.40 1.19 1.44 1.03 0.91 -95.04%

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