[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 88.71%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 143,936 135,898 137,126 118,076 108,184 109,298 103,974 24.13%
PBT 17,155 18,224 16,966 11,772 6,931 9,610 9,696 46.13%
Tax -3,383 -5,148 -3,736 -2,636 -2,134 -2,937 -2,736 15.15%
NP 13,772 13,076 13,230 9,136 4,797 6,673 6,960 57.41%
-
NP to SH 13,768 13,061 13,212 9,128 4,837 6,592 6,852 59.03%
-
Tax Rate 19.72% 28.25% 22.02% 22.39% 30.79% 30.56% 28.22% -
Total Cost 130,164 122,822 123,896 108,940 103,387 102,625 97,014 21.58%
-
Net Worth 105,843 101,846 116,576 112,757 111,519 103,441 105,193 0.41%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 25,455 - - - - - - -
Div Payout % 184.89% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 105,843 101,846 116,576 112,757 111,519 103,441 105,193 0.41%
NOSH 133,978 134,008 133,995 134,235 134,361 134,339 134,863 -0.43%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.57% 9.62% 9.65% 7.74% 4.43% 6.11% 6.69% -
ROE 13.01% 12.82% 11.33% 8.10% 4.34% 6.37% 6.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.43 101.41 102.34 87.96 80.52 81.36 77.10 24.67%
EPS 10.28 9.75 9.86 6.84 3.60 4.95 5.14 58.53%
DPS 19.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.87 0.84 0.83 0.77 0.78 0.85%
Adjusted Per Share Value based on latest NOSH - 134,235
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.41 101.42 102.33 88.12 80.73 81.57 77.59 24.13%
EPS 10.27 9.75 9.86 6.81 3.61 4.92 5.11 59.05%
DPS 19.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7899 0.76 0.87 0.8415 0.8322 0.772 0.785 0.41%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.76 0.72 0.80 0.73 0.67 0.70 0.89 -
P/RPS 0.71 0.71 0.78 0.83 0.83 0.86 1.15 -27.43%
P/EPS 7.40 7.39 8.11 10.74 18.61 14.27 17.52 -43.61%
EY 13.52 13.54 12.33 9.32 5.37 7.01 5.71 77.36%
DY 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.92 0.87 0.81 0.91 1.14 -10.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 15/08/06 29/05/06 28/02/06 28/11/05 23/08/05 -
Price 0.80 0.69 1.11 0.79 0.73 0.75 0.79 -
P/RPS 0.74 0.68 1.08 0.90 0.91 0.92 1.02 -19.21%
P/EPS 7.78 7.08 11.26 11.62 20.28 15.28 15.55 -36.89%
EY 12.85 14.13 8.88 8.61 4.93 6.54 6.43 58.45%
DY 23.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.91 1.28 0.94 0.88 0.97 1.01 0.00%

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