[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 60.07%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 156,854 99,876 47,235 185,253 125,507 81,376 38,701 153.98%
PBT 20,162 12,008 5,408 21,038 13,183 8,645 4,496 171.69%
Tax -5,387 -3,465 -1,247 -6,586 -4,180 -2,505 -1,359 150.25%
NP 14,775 8,543 4,161 14,452 9,003 6,140 3,137 180.71%
-
NP to SH 13,593 7,775 3,801 14,145 8,837 5,934 3,055 170.27%
-
Tax Rate 26.72% 28.86% 23.06% 31.31% 31.71% 28.98% 30.23% -
Total Cost 142,079 91,333 43,074 170,801 116,504 75,236 35,564 151.56%
-
Net Worth 172,399 169,079 163,654 157,767 154,381 153,350 151,410 9.03%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 172,399 169,079 163,654 157,767 154,381 153,350 151,410 9.03%
NOSH 132,614 133,133 131,979 132,577 133,087 133,348 133,991 -0.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.42% 8.55% 8.81% 7.80% 7.17% 7.55% 8.11% -
ROE 7.88% 4.60% 2.32% 8.97% 5.72% 3.87% 2.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 118.28 75.02 35.79 139.73 94.30 61.03 28.88 155.76%
EPS 10.25 5.84 2.88 10.67 6.64 4.45 2.28 172.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.24 1.19 1.16 1.15 1.13 9.78%
Adjusted Per Share Value based on latest NOSH - 132,064
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 117.06 74.53 35.25 138.25 93.66 60.73 28.88 154.00%
EPS 10.14 5.80 2.84 10.56 6.59 4.43 2.28 170.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2866 1.2618 1.2213 1.1774 1.1521 1.1444 1.1299 9.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.91 1.01 1.04 1.12 1.05 0.95 1.02 -
P/RPS 0.77 1.35 2.91 0.80 1.11 1.56 3.53 -63.73%
P/EPS 8.88 17.29 36.11 10.50 15.81 21.35 44.74 -65.94%
EY 11.26 5.78 2.77 9.53 6.32 4.68 2.24 193.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.84 0.94 0.91 0.83 0.90 -15.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 16/08/11 19/05/11 23/02/11 15/11/10 17/08/10 18/05/10 -
Price 1.05 0.98 1.03 1.08 1.11 1.00 1.03 -
P/RPS 0.89 1.31 2.88 0.77 1.18 1.64 3.57 -60.35%
P/EPS 10.24 16.78 35.76 10.12 16.72 22.47 45.18 -62.79%
EY 9.76 5.96 2.80 9.88 5.98 4.45 2.21 168.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.83 0.91 0.96 0.87 0.91 -7.46%

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