[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.49%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 103,974 103,740 135,338 125,513 119,556 112,304 114,007 -5.96%
PBT 9,696 9,976 16,213 17,985 18,180 17,752 19,372 -36.98%
Tax -2,736 -2,172 -5,652 -4,993 -5,504 -5,244 -6,244 -42.33%
NP 6,960 7,804 10,561 12,992 12,676 12,508 13,128 -34.52%
-
NP to SH 6,852 7,964 10,561 12,992 12,676 12,508 13,128 -35.20%
-
Tax Rate 28.22% 21.77% 34.86% 27.76% 30.28% 29.54% 32.23% -
Total Cost 97,014 95,936 124,777 112,521 106,880 99,796 100,879 -2.57%
-
Net Worth 105,193 103,641 103,350 95,801 94,502 91,414 44,101 78.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,781 - - - 1,890 -
Div Payout % - - 35.80% - - - 14.40% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,193 103,641 103,350 95,801 94,502 91,414 44,101 78.61%
NOSH 134,863 136,369 126,036 126,054 126,003 63,044 63,002 66.17%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.69% 7.52% 7.80% 10.35% 10.60% 11.14% 11.52% -
ROE 6.51% 7.68% 10.22% 13.56% 13.41% 13.68% 29.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.10 76.07 107.38 99.57 94.88 178.13 180.96 -43.40%
EPS 5.14 5.84 8.38 10.31 10.06 19.84 10.42 -37.59%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.78 0.76 0.82 0.76 0.75 1.45 0.70 7.48%
Adjusted Per Share Value based on latest NOSH - 126,148
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.59 77.42 101.00 93.67 89.22 83.81 85.08 -5.96%
EPS 5.11 5.94 7.88 9.70 9.46 9.33 9.80 -35.24%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 1.41 -
NAPS 0.785 0.7734 0.7713 0.7149 0.7052 0.6822 0.3291 78.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.89 1.10 1.35 1.40 3.00 3.40 2.92 -
P/RPS 1.15 1.45 1.26 1.41 3.16 1.91 1.61 -20.11%
P/EPS 17.52 18.84 16.11 13.58 29.82 17.14 14.01 16.08%
EY 5.71 5.31 6.21 7.36 3.35 5.84 7.14 -13.85%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.03 -
P/NAPS 1.14 1.45 1.65 1.84 4.00 2.34 4.17 -57.91%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 25/05/05 28/02/05 25/11/04 25/08/04 21/05/04 26/02/04 -
Price 0.79 0.93 1.36 1.38 1.42 3.00 3.18 -
P/RPS 1.02 1.22 1.27 1.39 1.50 1.68 1.76 -30.51%
P/EPS 15.55 15.92 16.23 13.39 14.12 15.12 15.26 1.26%
EY 6.43 6.28 6.16 7.47 7.08 6.61 6.55 -1.22%
DY 0.00 0.00 2.21 0.00 0.00 0.00 0.94 -
P/NAPS 1.01 1.22 1.66 1.82 1.89 2.07 4.54 -63.31%

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