[DEGEM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 73.15%
YoY- 21.27%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 111,088 59,166 157,935 108,517 69,671 33,759 143,936 -15.87%
PBT 12,669 7,410 22,696 15,717 8,860 5,022 17,155 -18.31%
Tax -3,638 -2,271 -4,699 -3,685 -1,909 -1,356 -3,383 4.96%
NP 9,031 5,139 17,997 12,032 6,951 3,666 13,772 -24.54%
-
NP to SH 8,932 5,110 17,763 11,880 6,861 3,548 13,768 -25.07%
-
Tax Rate 28.72% 30.65% 20.70% 23.45% 21.55% 27.00% 19.72% -
Total Cost 102,057 54,027 139,938 96,485 62,720 30,093 130,164 -14.98%
-
Net Worth 131,234 12,741,469 121,906 115,183 112,563 109,787 105,843 15.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 25,455 -
Div Payout % - - - - - - 184.89% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 131,234 12,741,469 121,906 115,183 112,563 109,787 105,843 15.42%
NOSH 133,913 134,120 133,963 133,934 134,003 133,886 133,978 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.13% 8.69% 11.40% 11.09% 9.98% 10.86% 9.57% -
ROE 6.81% 0.04% 14.57% 10.31% 6.10% 3.23% 13.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.96 44.11 117.89 81.02 51.99 25.21 107.43 -15.84%
EPS 6.67 3.81 13.26 8.87 5.12 2.65 10.28 -25.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.00 -
NAPS 0.98 95.00 0.91 0.86 0.84 0.82 0.79 15.46%
Adjusted Per Share Value based on latest NOSH - 133,840
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.90 44.15 117.86 80.98 51.99 25.19 107.41 -15.87%
EPS 6.67 3.81 13.26 8.87 5.12 2.65 10.27 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.00 -
NAPS 0.9794 95.0856 0.9098 0.8596 0.84 0.8193 0.7899 15.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.99 0.95 1.20 1.05 1.25 0.80 0.76 -
P/RPS 1.19 2.15 1.02 1.30 2.40 3.17 0.71 41.14%
P/EPS 14.84 24.93 9.05 11.84 24.41 30.19 7.40 59.09%
EY 6.74 4.01 11.05 8.45 4.10 3.31 13.52 -37.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.00 -
P/NAPS 1.01 0.01 1.32 1.22 1.49 0.98 0.96 3.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 16/05/08 29/02/08 20/11/07 21/08/07 25/05/07 28/02/07 -
Price 0.91 0.95 1.10 1.20 1.00 1.18 0.80 -
P/RPS 1.10 2.15 0.93 1.48 1.92 4.68 0.74 30.28%
P/EPS 13.64 24.93 8.30 13.53 19.53 44.53 7.78 45.44%
EY 7.33 4.01 12.05 7.39 5.12 2.25 12.85 -31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.75 -
P/NAPS 0.93 0.01 1.21 1.40 1.19 1.44 1.01 -5.35%

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