[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.71%
YoY- -21.2%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 142,445 98,363 46,351 209,214 164,518 111,088 59,166 79.53%
PBT 15,885 10,664 5,061 20,033 18,817 12,669 7,410 66.17%
Tax -4,447 -3,238 -1,586 -5,855 -4,752 -3,638 -2,271 56.45%
NP 11,438 7,426 3,475 14,178 14,065 9,031 5,139 70.38%
-
NP to SH 11,230 7,380 3,391 13,997 13,761 8,932 5,110 68.95%
-
Tax Rate 27.99% 30.36% 31.34% 29.23% 25.25% 28.72% 30.65% -
Total Cost 131,007 90,937 42,876 195,036 150,453 102,057 54,027 80.39%
-
Net Worth 143,390 141,974 138,052 133,996 133,992 131,234 12,741,469 -94.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 143,390 141,974 138,052 133,996 133,992 131,234 12,741,469 -94.96%
NOSH 134,009 133,938 134,031 133,996 133,992 133,913 134,120 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.03% 7.55% 7.50% 6.78% 8.55% 8.13% 8.69% -
ROE 7.83% 5.20% 2.46% 10.45% 10.27% 6.81% 0.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.29 73.44 34.58 156.13 122.78 82.96 44.11 79.64%
EPS 8.38 5.51 2.53 10.45 10.27 6.67 3.81 69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.03 1.00 1.00 0.98 95.00 -94.96%
Adjusted Per Share Value based on latest NOSH - 134,210
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.30 73.41 34.59 156.13 122.77 82.90 44.15 79.54%
EPS 8.38 5.51 2.53 10.45 10.27 6.67 3.81 69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0701 1.0595 1.0302 1.00 0.9999 0.9794 95.0856 -94.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.90 0.85 0.79 0.77 0.88 0.99 0.95 -
P/RPS 0.85 1.16 2.28 0.49 0.72 1.19 2.15 -46.10%
P/EPS 10.74 15.43 31.23 7.37 8.57 14.84 24.93 -42.92%
EY 9.31 6.48 3.20 13.57 11.67 6.74 4.01 75.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.77 0.77 0.88 1.01 0.01 1812.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 17/08/09 27/05/09 23/02/09 17/11/08 25/08/08 16/05/08 -
Price 0.78 0.75 0.90 0.82 0.80 0.91 0.95 -
P/RPS 0.73 1.02 2.60 0.53 0.65 1.10 2.15 -51.29%
P/EPS 9.31 13.61 35.57 7.85 7.79 13.64 24.93 -48.11%
EY 10.74 7.35 2.81 12.74 12.84 7.33 4.01 92.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.87 0.82 0.80 0.93 0.01 1642.13%

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