[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 44.49%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 94,135 59,778 28,076 114,007 79,299 48,868 22,162 161.58%
PBT 13,489 9,090 4,438 19,372 13,401 8,516 4,276 114.64%
Tax -3,745 -2,752 -1,311 -6,244 -4,315 -2,924 -1,472 86.04%
NP 9,744 6,338 3,127 13,128 9,086 5,592 2,804 128.90%
-
NP to SH 9,744 6,338 3,127 13,128 9,086 5,592 2,804 128.90%
-
Tax Rate 27.76% 30.28% 29.54% 32.23% 32.20% 34.34% 34.42% -
Total Cost 84,391 53,440 24,949 100,879 70,213 43,276 19,358 166.14%
-
Net Worth 95,801 94,502 91,414 44,101 84,433 83,124 80,024 12.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,890 - - - -
Div Payout % - - - 14.40% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 95,801 94,502 91,414 44,101 84,433 83,124 80,024 12.70%
NOSH 126,054 126,003 63,044 63,002 63,009 62,972 63,011 58.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.35% 10.60% 11.14% 11.52% 11.46% 11.44% 12.65% -
ROE 10.17% 6.71% 3.42% 29.77% 10.76% 6.73% 3.50% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 74.68 47.44 44.53 180.96 125.85 77.60 35.17 64.97%
EPS 7.73 5.03 4.96 10.42 14.42 8.88 4.45 44.35%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 1.45 0.70 1.34 1.32 1.27 -28.92%
Adjusted Per Share Value based on latest NOSH - 62,986
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 70.25 44.61 20.95 85.08 59.18 36.47 16.54 161.57%
EPS 7.27 4.73 2.33 9.80 6.78 4.17 2.09 129.05%
DPS 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
NAPS 0.7149 0.7052 0.6822 0.3291 0.6301 0.6203 0.5972 12.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.40 3.00 3.40 2.92 2.96 2.50 1.63 -
P/RPS 1.87 6.32 7.63 1.61 2.35 3.22 4.63 -45.27%
P/EPS 18.11 59.64 68.55 14.01 20.53 28.15 36.63 -37.39%
EY 5.52 1.68 1.46 7.14 4.87 3.55 2.73 59.69%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.84 4.00 2.34 4.17 2.21 1.89 1.28 27.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 21/05/04 26/02/04 05/11/03 19/08/03 20/05/03 -
Price 1.38 1.42 3.00 3.18 2.95 2.90 1.88 -
P/RPS 1.85 2.99 6.74 1.76 2.34 3.74 5.35 -50.63%
P/EPS 17.85 28.23 60.48 15.26 20.46 32.66 42.25 -43.60%
EY 5.60 3.54 1.65 6.55 4.89 3.06 2.37 77.12%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.82 1.89 2.07 4.54 2.20 2.20 1.48 14.73%

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