[DEGEM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -24.59%
YoY- -36.33%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 236,664 135,036 118,076 103,740 112,304 88,648 81,032 19.53%
PBT 29,640 20,088 11,772 9,976 17,752 17,104 14,800 12.25%
Tax -9,084 -5,424 -2,636 -2,172 -5,244 -5,888 -3,884 15.19%
NP 20,556 14,664 9,136 7,804 12,508 11,216 10,916 11.11%
-
NP to SH 20,440 14,192 9,128 7,964 12,508 11,216 10,916 11.00%
-
Tax Rate 30.65% 27.00% 22.39% 21.77% 29.54% 34.42% 26.24% -
Total Cost 216,108 120,372 108,940 95,936 99,796 77,432 70,116 20.61%
-
Net Worth 12,741,469 109,787 112,757 103,641 91,414 80,024 70,114 137.80%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 12,741,469 109,787 112,757 103,641 91,414 80,024 70,114 137.80%
NOSH 134,120 133,886 134,235 136,369 63,044 63,011 41,984 21.33%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.69% 10.86% 7.74% 7.52% 11.14% 12.65% 13.47% -
ROE 0.16% 12.93% 8.10% 7.68% 13.68% 14.02% 15.57% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 176.46 100.86 87.96 76.07 178.13 140.69 193.00 -1.48%
EPS 15.24 10.60 6.84 5.84 19.84 17.80 26.00 -8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.00 0.82 0.84 0.76 1.45 1.27 1.67 95.99%
Adjusted Per Share Value based on latest NOSH - 136,369
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 176.61 100.77 88.12 77.42 83.81 66.16 60.47 19.53%
EPS 15.25 10.59 6.81 5.94 9.33 8.37 8.15 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.0856 0.8193 0.8415 0.7734 0.6822 0.5972 0.5232 137.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.95 0.80 0.73 1.10 3.40 1.63 2.98 -
P/RPS 0.54 0.79 0.83 1.45 1.91 1.16 1.54 -16.01%
P/EPS 6.23 7.55 10.74 18.84 17.14 9.16 11.46 -9.65%
EY 16.04 13.25 9.32 5.31 5.84 10.92 8.72 10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.98 0.87 1.45 2.34 1.28 1.78 -57.80%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 16/05/08 25/05/07 29/05/06 25/05/05 21/05/04 20/05/03 24/05/02 -
Price 0.95 1.18 0.79 0.93 3.00 1.88 3.08 -
P/RPS 0.54 1.17 0.90 1.22 1.68 1.34 1.60 -16.54%
P/EPS 6.23 11.13 11.62 15.92 15.12 10.56 11.85 -10.15%
EY 16.04 8.98 8.61 6.28 6.61 9.47 8.44 11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.44 0.94 1.22 2.07 1.48 1.84 -58.03%

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