[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.31%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 164,518 108,517 101,924 81,974 94,135 79,299 71,645 14.84%
PBT 18,817 15,717 13,668 7,208 13,489 13,401 11,474 8.58%
Tax -4,752 -3,685 -3,861 -2,203 -3,745 -4,315 -3,711 4.20%
NP 14,065 12,032 9,807 5,005 9,744 9,086 7,763 10.40%
-
NP to SH 13,761 11,880 9,796 4,944 9,744 9,086 7,763 10.00%
-
Tax Rate 25.25% 23.45% 28.25% 30.56% 27.76% 32.20% 32.34% -
Total Cost 150,453 96,485 92,117 76,969 84,391 70,213 63,882 15.33%
-
Net Worth 133,992 115,183 101,846 103,441 95,801 84,433 73,513 10.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 133,992 115,183 101,846 103,441 95,801 84,433 73,513 10.51%
NOSH 133,992 133,934 134,008 134,339 126,054 63,009 42,007 21.30%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.55% 11.09% 9.62% 6.11% 10.35% 11.46% 10.84% -
ROE 10.27% 10.31% 9.62% 4.78% 10.17% 10.76% 10.56% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 122.78 81.02 76.06 61.02 74.68 125.85 170.55 -5.32%
EPS 10.27 8.87 7.31 3.71 7.73 14.42 18.48 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.86 0.76 0.77 0.76 1.34 1.75 -8.89%
Adjusted Per Share Value based on latest NOSH - 133,157
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 122.77 80.98 76.06 61.17 70.25 59.18 53.47 14.84%
EPS 10.27 8.87 7.31 3.69 7.27 6.78 5.79 10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9999 0.8596 0.76 0.772 0.7149 0.6301 0.5486 10.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.88 1.05 0.72 0.70 1.40 2.96 2.80 -
P/RPS 0.72 1.30 0.95 1.15 1.87 2.35 1.64 -12.80%
P/EPS 8.57 11.84 9.85 19.02 18.11 20.53 15.15 -9.05%
EY 11.67 8.45 10.15 5.26 5.52 4.87 6.60 9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.22 0.95 0.91 1.84 2.21 1.60 -9.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 20/11/07 30/11/06 28/11/05 25/11/04 05/11/03 15/01/03 -
Price 0.80 1.20 0.69 0.75 1.38 2.95 2.30 -
P/RPS 0.65 1.48 0.91 1.23 1.85 2.34 1.35 -11.45%
P/EPS 7.79 13.53 9.44 20.38 17.85 20.46 12.45 -7.51%
EY 12.84 7.39 10.59 4.91 5.60 4.89 8.03 8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.40 0.91 0.97 1.82 2.20 1.31 -7.88%

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