[DEGEM] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.08%
YoY- 55.48%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 154,804 185,404 236,664 135,036 118,076 103,740 112,304 5.49%
PBT 17,984 20,244 29,640 20,088 11,772 9,976 17,752 0.21%
Tax -5,436 -6,344 -9,084 -5,424 -2,636 -2,172 -5,244 0.60%
NP 12,548 13,900 20,556 14,664 9,136 7,804 12,508 0.05%
-
NP to SH 12,220 13,564 20,440 14,192 9,128 7,964 12,508 -0.38%
-
Tax Rate 30.23% 31.34% 30.65% 27.00% 22.39% 21.77% 29.54% -
Total Cost 142,256 171,504 216,108 120,372 108,940 95,936 99,796 6.08%
-
Net Worth 151,410 138,052 12,741,469 109,787 112,757 103,641 91,414 8.76%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 151,410 138,052 12,741,469 109,787 112,757 103,641 91,414 8.76%
NOSH 133,991 134,031 134,120 133,886 134,235 136,369 63,044 13.38%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.11% 7.50% 8.69% 10.86% 7.74% 7.52% 11.14% -
ROE 8.07% 9.83% 0.16% 12.93% 8.10% 7.68% 13.68% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 115.53 138.33 176.46 100.86 87.96 76.07 178.13 -6.95%
EPS 9.12 10.12 15.24 10.60 6.84 5.84 19.84 -12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.03 95.00 0.82 0.84 0.76 1.45 -4.06%
Adjusted Per Share Value based on latest NOSH - 133,886
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 115.53 138.36 176.61 100.77 88.12 77.42 83.81 5.49%
EPS 9.12 10.12 15.25 10.59 6.81 5.94 9.33 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1299 1.0302 95.0856 0.8193 0.8415 0.7734 0.6822 8.76%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.02 0.79 0.95 0.80 0.73 1.10 3.40 -
P/RPS 0.88 0.57 0.54 0.79 0.83 1.45 1.91 -12.11%
P/EPS 11.18 7.81 6.23 7.55 10.74 18.84 17.14 -6.87%
EY 8.94 12.81 16.04 13.25 9.32 5.31 5.84 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.77 0.01 0.98 0.87 1.45 2.34 -14.71%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 27/05/09 16/05/08 25/05/07 29/05/06 25/05/05 21/05/04 -
Price 1.03 0.90 0.95 1.18 0.79 0.93 3.00 -
P/RPS 0.89 0.65 0.54 1.17 0.90 1.22 1.68 -10.04%
P/EPS 11.29 8.89 6.23 11.13 11.62 15.92 15.12 -4.74%
EY 8.85 11.24 16.04 8.98 8.61 6.28 6.61 4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 0.01 1.44 0.94 1.22 2.07 -12.79%

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