[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.14%
YoY- 98.14%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 139,342 135,036 143,936 135,898 137,126 118,076 108,184 18.43%
PBT 17,720 20,088 17,155 18,224 16,966 11,772 6,931 87.29%
Tax -3,818 -5,424 -3,383 -5,148 -3,736 -2,636 -2,134 47.53%
NP 13,902 14,664 13,772 13,076 13,230 9,136 4,797 103.66%
-
NP to SH 13,722 14,192 13,768 13,061 13,212 9,128 4,837 100.78%
-
Tax Rate 21.55% 27.00% 19.72% 28.25% 22.02% 22.39% 30.79% -
Total Cost 125,440 120,372 130,164 122,822 123,896 108,940 103,387 13.79%
-
Net Worth 112,563 109,787 105,843 101,846 116,576 112,757 111,519 0.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 25,455 - - - - -
Div Payout % - - 184.89% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 112,563 109,787 105,843 101,846 116,576 112,757 111,519 0.62%
NOSH 134,003 133,886 133,978 134,008 133,995 134,235 134,361 -0.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.98% 10.86% 9.57% 9.62% 9.65% 7.74% 4.43% -
ROE 12.19% 12.93% 13.01% 12.82% 11.33% 8.10% 4.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.98 100.86 107.43 101.41 102.34 87.96 80.52 18.64%
EPS 10.24 10.60 10.28 9.75 9.86 6.84 3.60 101.13%
DPS 0.00 0.00 19.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.79 0.76 0.87 0.84 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 134,219
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.99 100.77 107.41 101.42 102.33 88.12 80.73 18.44%
EPS 10.24 10.59 10.27 9.75 9.86 6.81 3.61 100.76%
DPS 0.00 0.00 19.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.8193 0.7899 0.76 0.87 0.8415 0.8322 0.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 0.80 0.76 0.72 0.80 0.73 0.67 -
P/RPS 1.20 0.79 0.71 0.71 0.78 0.83 0.83 27.94%
P/EPS 12.21 7.55 7.40 7.39 8.11 10.74 18.61 -24.55%
EY 8.19 13.25 13.52 13.54 12.33 9.32 5.37 32.59%
DY 0.00 0.00 25.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.98 0.96 0.95 0.92 0.87 0.81 50.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 25/05/07 28/02/07 30/11/06 15/08/06 29/05/06 28/02/06 -
Price 1.00 1.18 0.80 0.69 1.11 0.79 0.73 -
P/RPS 0.96 1.17 0.74 0.68 1.08 0.90 0.91 3.64%
P/EPS 9.77 11.13 7.78 7.08 11.26 11.62 20.28 -38.62%
EY 10.24 8.98 12.85 14.13 8.88 8.61 4.93 63.01%
DY 0.00 0.00 23.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.44 1.01 0.91 1.28 0.94 0.88 22.35%

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