[DEGEM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 44.74%
YoY- 92.82%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 196,726 222,176 139,342 137,126 103,974 119,556 97,736 12.35%
PBT 21,328 25,338 17,720 16,966 9,696 18,180 17,032 3.81%
Tax -6,476 -7,276 -3,818 -3,736 -2,736 -5,504 -5,848 1.71%
NP 14,852 18,062 13,902 13,230 6,960 12,676 11,184 4.83%
-
NP to SH 14,760 17,864 13,722 13,212 6,852 12,676 11,184 4.72%
-
Tax Rate 30.36% 28.72% 21.55% 22.02% 28.22% 30.28% 34.34% -
Total Cost 181,874 204,114 125,440 123,896 97,014 106,880 86,552 13.16%
-
Net Worth 141,974 131,234 112,563 116,576 105,193 94,502 83,124 9.32%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 141,974 131,234 112,563 116,576 105,193 94,502 83,124 9.32%
NOSH 133,938 133,913 134,003 133,995 134,863 126,003 62,972 13.39%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.55% 8.13% 9.98% 9.65% 6.69% 10.60% 11.44% -
ROE 10.40% 13.61% 12.19% 11.33% 6.51% 13.41% 13.45% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 146.88 165.91 103.98 102.34 77.10 94.88 155.20 -0.91%
EPS 11.02 13.34 10.24 9.86 5.14 10.06 17.76 -7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.98 0.84 0.87 0.78 0.75 1.32 -3.58%
Adjusted Per Share Value based on latest NOSH - 133,808
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 146.81 165.80 103.99 102.33 77.59 89.22 72.94 12.35%
EPS 11.01 13.33 10.24 9.86 5.11 9.46 8.35 4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0595 0.9794 0.84 0.87 0.785 0.7052 0.6203 9.32%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.85 0.99 1.25 0.80 0.89 3.00 2.50 -
P/RPS 0.58 0.60 1.20 0.78 1.15 3.16 1.61 -15.63%
P/EPS 7.71 7.42 12.21 8.11 17.52 29.82 14.08 -9.54%
EY 12.96 13.47 8.19 12.33 5.71 3.35 7.10 10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 1.49 0.92 1.14 4.00 1.89 -13.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 25/08/08 21/08/07 15/08/06 23/08/05 25/08/04 19/08/03 -
Price 0.75 0.91 1.00 1.11 0.79 1.42 2.90 -
P/RPS 0.51 0.55 0.96 1.08 1.02 1.50 1.87 -19.45%
P/EPS 6.81 6.82 9.77 11.26 15.55 14.12 16.33 -13.55%
EY 14.69 14.66 10.24 8.88 6.43 7.08 6.12 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.19 1.28 1.01 1.89 2.20 -17.16%

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