[DEGEM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 95.49%
YoY- 58.17%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 61,606 219,417 158,397 100,965 53,985 234,384 167,369 -48.67%
PBT 9,639 27,634 18,901 13,036 7,069 22,435 14,145 -22.58%
Tax -3,361 -8,241 -5,474 -3,488 -2,115 -5,935 -4,130 -12.84%
NP 6,278 19,393 13,427 9,548 4,954 16,500 10,015 -26.77%
-
NP to SH 6,096 18,174 12,524 9,006 4,607 15,408 9,107 -23.49%
-
Tax Rate 34.87% 29.82% 28.96% 26.76% 29.92% 26.45% 29.20% -
Total Cost 55,328 200,024 144,970 91,417 49,031 217,884 157,354 -50.21%
-
Net Worth 238,084 230,627 222,764 220,234 217,111 211,606 205,172 10.43%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 1,983 - -
Div Payout % - - - - - 12.88% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 238,084 230,627 222,764 220,234 217,111 211,606 205,172 10.43%
NOSH 130,815 131,038 129,513 131,091 132,385 132,253 132,369 -0.78%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.19% 8.84% 8.48% 9.46% 9.18% 7.04% 5.98% -
ROE 2.56% 7.88% 5.62% 4.09% 2.12% 7.28% 4.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.09 167.45 122.30 77.02 40.78 177.22 126.44 -48.26%
EPS 4.66 13.87 9.67 6.87 3.48 11.65 6.88 -22.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.82 1.76 1.72 1.68 1.64 1.60 1.55 11.31%
Adjusted Per Share Value based on latest NOSH - 130,922
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.97 163.74 118.21 75.35 40.29 174.91 124.90 -48.67%
EPS 4.55 13.56 9.35 6.72 3.44 11.50 6.80 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
NAPS 1.7767 1.7211 1.6624 1.6435 1.6202 1.5791 1.5311 10.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.84 1.06 1.09 1.04 0.85 1.05 -
P/RPS 1.87 0.50 0.87 1.42 2.55 0.48 0.83 71.94%
P/EPS 18.88 6.06 10.96 15.87 29.89 7.30 15.26 15.26%
EY 5.30 16.51 9.12 6.30 3.35 13.71 6.55 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.48 0.48 0.62 0.65 0.63 0.53 0.68 -20.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 07/11/14 14/08/14 20/05/14 25/02/14 07/11/13 -
Price 0.98 0.86 0.96 1.05 1.00 0.80 0.86 -
P/RPS 2.08 0.51 0.78 1.36 2.45 0.45 0.68 110.86%
P/EPS 21.03 6.20 9.93 15.28 28.74 6.87 12.50 41.50%
EY 4.76 16.13 10.07 6.54 3.48 14.56 8.00 -29.28%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.54 0.49 0.56 0.63 0.61 0.50 0.55 -1.21%

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