[DEGEM] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1229.8%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 60,566 47,235 38,701 46,351 59,166 33,759 29,519 12.71%
PBT 6,236 5,408 4,496 5,061 7,410 5,022 2,943 13.31%
Tax -1,451 -1,247 -1,359 -1,586 -2,271 -1,356 -659 14.04%
NP 4,785 4,161 3,137 3,475 5,139 3,666 2,284 13.10%
-
NP to SH 4,617 3,801 3,055 3,391 5,110 3,548 2,282 12.45%
-
Tax Rate 23.27% 23.06% 30.23% 31.34% 30.65% 27.00% 22.39% -
Total Cost 55,781 43,074 35,564 42,876 54,027 30,093 27,235 12.67%
-
Net Worth 185,999 163,654 151,410 138,052 12,741,469 109,787 112,757 8.69%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 185,999 163,654 151,410 138,052 12,741,469 109,787 112,757 8.69%
NOSH 131,914 131,979 133,991 134,031 134,120 133,886 134,235 -0.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.90% 8.81% 8.11% 7.50% 8.69% 10.86% 7.74% -
ROE 2.48% 2.32% 2.02% 2.46% 0.04% 3.23% 2.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.91 35.79 28.88 34.58 44.11 25.21 21.99 13.03%
EPS 3.50 2.88 2.28 2.53 3.81 2.65 1.71 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.24 1.13 1.03 95.00 0.82 0.84 9.00%
Adjusted Per Share Value based on latest NOSH - 134,031
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.20 35.25 28.88 34.59 44.15 25.19 22.03 12.71%
EPS 3.45 2.84 2.28 2.53 3.81 2.65 1.70 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3881 1.2213 1.1299 1.0302 95.0856 0.8193 0.8415 8.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.95 1.04 1.02 0.79 0.95 0.80 0.73 -
P/RPS 2.07 2.91 3.53 2.28 2.15 3.17 3.32 -7.56%
P/EPS 27.14 36.11 44.74 31.23 24.93 30.19 42.94 -7.35%
EY 3.68 2.77 2.24 3.20 4.01 3.31 2.33 7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.90 0.77 0.01 0.98 0.87 -4.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 19/05/11 18/05/10 27/05/09 16/05/08 25/05/07 29/05/06 -
Price 0.85 1.03 1.03 0.90 0.95 1.18 0.79 -
P/RPS 1.85 2.88 3.57 2.60 2.15 4.68 3.59 -10.45%
P/EPS 24.29 35.76 45.18 35.57 24.93 44.53 46.47 -10.23%
EY 4.12 2.80 2.21 2.81 4.01 2.25 2.15 11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.91 0.87 0.01 1.44 0.94 -7.20%

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