[DEGEM] QoQ Annualized 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- -3.79%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 137,126 118,076 108,184 109,298 103,974 103,740 135,338 0.88%
PBT 16,966 11,772 6,931 9,610 9,696 9,976 16,213 3.08%
Tax -3,736 -2,636 -2,134 -2,937 -2,736 -2,172 -5,652 -24.17%
NP 13,230 9,136 4,797 6,673 6,960 7,804 10,561 16.25%
-
NP to SH 13,212 9,128 4,837 6,592 6,852 7,964 10,561 16.15%
-
Tax Rate 22.02% 22.39% 30.79% 30.56% 28.22% 21.77% 34.86% -
Total Cost 123,896 108,940 103,387 102,625 97,014 95,936 124,777 -0.47%
-
Net Worth 116,576 112,757 111,519 103,441 105,193 103,641 103,350 8.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 3,781 -
Div Payout % - - - - - - 35.80% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 116,576 112,757 111,519 103,441 105,193 103,641 103,350 8.38%
NOSH 133,995 134,235 134,361 134,339 134,863 136,369 126,036 4.17%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.65% 7.74% 4.43% 6.11% 6.69% 7.52% 7.80% -
ROE 11.33% 8.10% 4.34% 6.37% 6.51% 7.68% 10.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 102.34 87.96 80.52 81.36 77.10 76.07 107.38 -3.16%
EPS 9.86 6.84 3.60 4.95 5.14 5.84 8.38 11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.87 0.84 0.83 0.77 0.78 0.76 0.82 4.03%
Adjusted Per Share Value based on latest NOSH - 133,157
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 102.33 88.12 80.73 81.57 77.59 77.42 101.00 0.87%
EPS 9.86 6.81 3.61 4.92 5.11 5.94 7.88 16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
NAPS 0.87 0.8415 0.8322 0.772 0.785 0.7734 0.7713 8.38%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.73 0.67 0.70 0.89 1.10 1.35 -
P/RPS 0.78 0.83 0.83 0.86 1.15 1.45 1.26 -27.42%
P/EPS 8.11 10.74 18.61 14.27 17.52 18.84 16.11 -36.79%
EY 12.33 9.32 5.37 7.01 5.71 5.31 6.21 58.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.92 0.87 0.81 0.91 1.14 1.45 1.65 -32.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 29/05/06 28/02/06 28/11/05 23/08/05 25/05/05 28/02/05 -
Price 1.11 0.79 0.73 0.75 0.79 0.93 1.36 -
P/RPS 1.08 0.90 0.91 0.92 1.02 1.22 1.27 -10.26%
P/EPS 11.26 11.62 20.28 15.28 15.55 15.92 16.23 -21.68%
EY 8.88 8.61 4.93 6.54 6.43 6.28 6.16 27.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
P/NAPS 1.28 0.94 0.88 0.97 1.01 1.22 1.66 -15.95%

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