[DEGEM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
15-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 51.24%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 48,868 22,162 102,276 71,645 48,014 20,258 88,361 -32.69%
PBT 8,516 4,276 16,909 11,474 7,440 3,700 14,090 -28.58%
Tax -2,924 -1,472 -5,181 -3,711 -2,307 -971 -3,943 -18.11%
NP 5,592 2,804 11,728 7,763 5,133 2,729 10,147 -32.85%
-
NP to SH 5,592 2,804 11,728 7,763 5,133 2,729 10,147 -32.85%
-
Tax Rate 34.34% 34.42% 30.64% 32.34% 31.01% 26.24% 27.98% -
Total Cost 43,276 19,358 90,548 63,882 42,881 17,529 78,214 -32.67%
-
Net Worth 83,124 80,024 77,271 73,513 72,248 70,114 59,037 25.70%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,099 - - - 1,844 -
Div Payout % - - 17.90% - - - 18.18% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 83,124 80,024 77,271 73,513 72,248 70,114 59,037 25.70%
NOSH 62,972 63,011 41,995 42,007 42,004 41,984 36,898 42.95%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.44% 12.65% 11.47% 10.84% 10.69% 13.47% 11.48% -
ROE 6.73% 3.50% 15.18% 10.56% 7.10% 3.89% 17.19% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.60 35.17 243.54 170.55 114.31 48.25 239.47 -52.91%
EPS 8.88 4.45 18.62 18.48 12.22 6.50 27.50 -53.02%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.32 1.27 1.84 1.75 1.72 1.67 1.60 -12.06%
Adjusted Per Share Value based on latest NOSH - 42,012
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.47 16.54 76.33 53.47 35.83 15.12 65.94 -32.69%
EPS 4.17 2.09 8.75 5.79 3.83 2.04 7.57 -32.87%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 1.38 -
NAPS 0.6203 0.5972 0.5766 0.5486 0.5392 0.5232 0.4406 25.69%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.50 1.63 2.08 2.80 3.52 2.98 2.79 -
P/RPS 3.22 4.63 0.85 1.64 3.08 6.18 1.17 96.75%
P/EPS 28.15 36.63 7.45 15.15 28.81 45.85 10.15 97.76%
EY 3.55 2.73 13.43 6.60 3.47 2.18 9.86 -49.48%
DY 0.00 0.00 2.40 0.00 0.00 0.00 1.79 -
P/NAPS 1.89 1.28 1.13 1.60 2.05 1.78 1.74 5.68%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 20/05/03 25/02/03 15/01/03 27/08/02 24/05/02 11/03/02 -
Price 2.90 1.88 2.09 2.30 3.18 3.08 2.88 -
P/RPS 3.74 5.35 0.86 1.35 2.78 6.38 1.20 113.81%
P/EPS 32.66 42.25 7.48 12.45 26.02 47.38 10.47 113.93%
EY 3.06 2.37 13.36 8.03 3.84 2.11 9.55 -53.27%
DY 0.00 0.00 2.39 0.00 0.00 0.00 1.74 -
P/NAPS 2.20 1.48 1.14 1.31 1.85 1.84 1.80 14.35%

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