[DEGEM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 62.48%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 59,778 28,076 114,007 79,299 48,868 22,162 102,276 -30.11%
PBT 9,090 4,438 19,372 13,401 8,516 4,276 16,909 -33.91%
Tax -2,752 -1,311 -6,244 -4,315 -2,924 -1,472 -5,181 -34.43%
NP 6,338 3,127 13,128 9,086 5,592 2,804 11,728 -33.67%
-
NP to SH 6,338 3,127 13,128 9,086 5,592 2,804 11,728 -33.67%
-
Tax Rate 30.28% 29.54% 32.23% 32.20% 34.34% 34.42% 30.64% -
Total Cost 53,440 24,949 100,879 70,213 43,276 19,358 90,548 -29.66%
-
Net Worth 94,502 91,414 44,101 84,433 83,124 80,024 77,271 14.37%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,890 - - - 2,099 -
Div Payout % - - 14.40% - - - 17.90% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 94,502 91,414 44,101 84,433 83,124 80,024 77,271 14.37%
NOSH 126,003 63,044 63,002 63,009 62,972 63,011 41,995 108.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.60% 11.14% 11.52% 11.46% 11.44% 12.65% 11.47% -
ROE 6.71% 3.42% 29.77% 10.76% 6.73% 3.50% 15.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.44 44.53 180.96 125.85 77.60 35.17 243.54 -66.43%
EPS 5.03 4.96 10.42 14.42 8.88 4.45 18.62 -58.24%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 0.75 1.45 0.70 1.34 1.32 1.27 1.84 -45.05%
Adjusted Per Share Value based on latest NOSH - 62,954
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.61 20.95 85.08 59.18 36.47 16.54 76.33 -30.12%
EPS 4.73 2.33 9.80 6.78 4.17 2.09 8.75 -33.66%
DPS 0.00 0.00 1.41 0.00 0.00 0.00 1.57 -
NAPS 0.7052 0.6822 0.3291 0.6301 0.6203 0.5972 0.5766 14.37%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.00 3.40 2.92 2.96 2.50 1.63 2.08 -
P/RPS 6.32 7.63 1.61 2.35 3.22 4.63 0.85 281.41%
P/EPS 59.64 68.55 14.01 20.53 28.15 36.63 7.45 300.68%
EY 1.68 1.46 7.14 4.87 3.55 2.73 13.43 -75.01%
DY 0.00 0.00 1.03 0.00 0.00 0.00 2.40 -
P/NAPS 4.00 2.34 4.17 2.21 1.89 1.28 1.13 132.44%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 21/05/04 26/02/04 05/11/03 19/08/03 20/05/03 25/02/03 -
Price 1.42 3.00 3.18 2.95 2.90 1.88 2.09 -
P/RPS 2.99 6.74 1.76 2.34 3.74 5.35 0.86 129.67%
P/EPS 28.23 60.48 15.26 20.46 32.66 42.25 7.48 142.60%
EY 3.54 1.65 6.55 4.89 3.06 2.37 13.36 -58.77%
DY 0.00 0.00 0.94 0.00 0.00 0.00 2.39 -
P/NAPS 1.89 2.07 4.54 2.20 2.20 1.48 1.14 40.12%

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