[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.92%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 167,369 183,357 156,854 125,507 142,445 164,518 108,517 7.48%
PBT 14,145 19,155 20,162 13,183 15,885 18,817 15,717 -1.73%
Tax -4,130 -4,423 -5,387 -4,180 -4,447 -4,752 -3,685 1.91%
NP 10,015 14,732 14,775 9,003 11,438 14,065 12,032 -3.00%
-
NP to SH 9,107 14,044 13,593 8,837 11,230 13,761 11,880 -4.32%
-
Tax Rate 29.20% 23.09% 26.72% 31.71% 27.99% 25.25% 23.45% -
Total Cost 157,354 168,625 142,079 116,504 131,007 150,453 96,485 8.48%
-
Net Worth 205,172 196,086 172,399 154,381 143,390 133,992 115,183 10.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 205,172 196,086 172,399 154,381 143,390 133,992 115,183 10.09%
NOSH 132,369 132,490 132,614 133,087 134,009 133,992 133,934 -0.19%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.98% 8.03% 9.42% 7.17% 8.03% 8.55% 11.09% -
ROE 4.44% 7.16% 7.88% 5.72% 7.83% 10.27% 10.31% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 126.44 138.39 118.28 94.30 106.29 122.78 81.02 7.69%
EPS 6.88 10.60 10.25 6.64 8.38 10.27 8.87 -4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.48 1.30 1.16 1.07 1.00 0.86 10.30%
Adjusted Per Share Value based on latest NOSH - 131,954
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 124.90 136.83 117.06 93.66 106.30 122.77 80.98 7.48%
EPS 6.80 10.48 10.14 6.59 8.38 10.27 8.87 -4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5311 1.4633 1.2866 1.1521 1.0701 0.9999 0.8596 10.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.05 0.91 0.91 1.05 0.90 0.88 1.05 -
P/RPS 0.83 0.66 0.77 1.11 0.85 0.72 1.30 -7.19%
P/EPS 15.26 8.58 8.88 15.81 10.74 8.57 11.84 4.31%
EY 6.55 11.65 11.26 6.32 9.31 11.67 8.45 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.70 0.91 0.84 0.88 1.22 -9.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 07/11/13 19/11/12 22/11/11 15/11/10 18/11/09 17/11/08 20/11/07 -
Price 0.86 0.84 1.05 1.11 0.78 0.80 1.20 -
P/RPS 0.68 0.61 0.89 1.18 0.73 0.65 1.48 -12.14%
P/EPS 12.50 7.92 10.24 16.72 9.31 7.79 13.53 -1.30%
EY 8.00 12.62 9.76 5.98 10.74 12.84 7.39 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.81 0.96 0.73 0.80 1.40 -14.40%

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