[DEGEM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.94%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 100,965 53,985 234,384 167,369 112,865 52,011 250,797 -45.56%
PBT 13,036 7,069 22,435 14,145 8,608 3,572 29,781 -42.43%
Tax -3,488 -2,115 -5,935 -4,130 -2,358 -983 -6,968 -37.03%
NP 9,548 4,954 16,500 10,015 6,250 2,589 22,813 -44.13%
-
NP to SH 9,006 4,607 15,408 9,107 5,694 2,436 21,681 -44.41%
-
Tax Rate 26.76% 29.92% 26.45% 29.20% 27.39% 27.52% 23.40% -
Total Cost 91,417 49,031 217,884 157,354 106,615 49,422 227,984 -45.71%
-
Net Worth 220,234 217,111 211,606 205,172 20,392,464 199,910 197,340 7.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,983 - - - - -
Div Payout % - - 12.88% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 220,234 217,111 211,606 205,172 20,392,464 199,910 197,340 7.61%
NOSH 131,091 132,385 132,253 132,369 132,418 132,391 132,443 -0.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.46% 9.18% 7.04% 5.98% 5.54% 4.98% 9.10% -
ROE 4.09% 2.12% 7.28% 4.44% 0.03% 1.22% 10.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 77.02 40.78 177.22 126.44 85.23 39.29 189.36 -45.19%
EPS 6.87 3.48 11.65 6.88 4.30 1.84 16.37 -44.03%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.60 1.55 154.00 1.51 1.49 8.35%
Adjusted Per Share Value based on latest NOSH - 131,776
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.35 40.29 174.91 124.90 84.23 38.81 187.16 -45.56%
EPS 6.72 3.44 11.50 6.80 4.25 1.82 16.18 -44.42%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 1.6435 1.6202 1.5791 1.5311 152.1826 1.4919 1.4727 7.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.09 1.04 0.85 1.05 0.97 0.73 0.80 -
P/RPS 1.42 2.55 0.48 0.83 1.14 1.86 0.42 125.76%
P/EPS 15.87 29.89 7.30 15.26 22.56 39.67 4.89 119.67%
EY 6.30 3.35 13.71 6.55 4.43 2.52 20.46 -54.49%
DY 0.00 0.00 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.53 0.68 0.01 0.48 0.54 13.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 20/05/14 25/02/14 07/11/13 22/08/13 28/05/13 21/02/13 -
Price 1.05 1.00 0.80 0.86 0.93 0.995 0.80 -
P/RPS 1.36 2.45 0.45 0.68 1.09 2.53 0.42 119.34%
P/EPS 15.28 28.74 6.87 12.50 21.63 54.08 4.89 114.18%
EY 6.54 3.48 14.56 8.00 4.62 1.85 20.46 -53.34%
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.50 0.55 0.01 0.66 0.54 10.85%

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