[DEGEM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 104.55%
YoY- 31.02%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 60,566 219,703 156,854 99,876 47,235 185,253 125,507 -38.44%
PBT 6,236 34,391 20,162 12,008 5,408 21,038 13,183 -39.26%
Tax -1,451 -9,578 -5,387 -3,465 -1,247 -6,586 -4,180 -50.57%
NP 4,785 24,813 14,775 8,543 4,161 14,452 9,003 -34.36%
-
NP to SH 4,617 23,395 13,593 7,775 3,801 14,145 8,837 -35.10%
-
Tax Rate 23.27% 27.85% 26.72% 28.86% 23.06% 31.31% 31.71% -
Total Cost 55,781 194,890 142,079 91,333 43,074 170,801 116,504 -38.77%
-
Net Worth 185,999 182,298 172,399 169,079 163,654 157,767 154,381 13.21%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 185,999 182,298 172,399 169,079 163,654 157,767 154,381 13.21%
NOSH 131,914 132,100 132,614 133,133 131,979 132,577 133,087 -0.58%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.90% 11.29% 9.42% 8.55% 8.81% 7.80% 7.17% -
ROE 2.48% 12.83% 7.88% 4.60% 2.32% 8.97% 5.72% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.91 166.32 118.28 75.02 35.79 139.73 94.30 -38.08%
EPS 3.50 17.71 10.25 5.84 2.88 10.67 6.64 -34.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.30 1.27 1.24 1.19 1.16 13.88%
Adjusted Per Share Value based on latest NOSH - 132,026
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.20 163.96 117.06 74.53 35.25 138.25 93.66 -38.44%
EPS 3.45 17.46 10.14 5.80 2.84 10.56 6.59 -35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3881 1.3604 1.2866 1.2618 1.2213 1.1774 1.1521 13.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.95 1.06 0.91 1.01 1.04 1.12 1.05 -
P/RPS 2.07 0.64 0.77 1.35 2.91 0.80 1.11 51.44%
P/EPS 27.14 5.99 8.88 17.29 36.11 10.50 15.81 43.32%
EY 3.68 16.71 11.26 5.78 2.77 9.53 6.32 -30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.70 0.80 0.84 0.94 0.91 -18.44%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 23/02/12 22/11/11 16/08/11 19/05/11 23/02/11 15/11/10 -
Price 0.85 0.89 1.05 0.98 1.03 1.08 1.11 -
P/RPS 1.85 0.54 0.89 1.31 2.88 0.77 1.18 34.91%
P/EPS 24.29 5.03 10.24 16.78 35.76 10.12 16.72 28.24%
EY 4.12 19.90 9.76 5.96 2.80 9.88 5.98 -21.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.81 0.77 0.83 0.91 0.96 -26.87%

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