[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 54.38%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 167,369 112,865 52,011 250,797 183,357 115,226 60,566 96.80%
PBT 14,145 8,608 3,572 29,781 19,155 11,221 6,236 72.54%
Tax -4,130 -2,358 -983 -6,968 -4,423 -2,920 -1,451 100.71%
NP 10,015 6,250 2,589 22,813 14,732 8,301 4,785 63.55%
-
NP to SH 9,107 5,694 2,436 21,681 14,044 7,995 4,617 57.21%
-
Tax Rate 29.20% 27.39% 27.52% 23.40% 23.09% 26.02% 23.27% -
Total Cost 157,354 106,615 49,422 227,984 168,625 106,925 55,781 99.52%
-
Net Worth 205,172 20,392,464 199,910 197,340 196,086 19,063,311 185,999 6.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 205,172 20,392,464 199,910 197,340 196,086 19,063,311 185,999 6.75%
NOSH 132,369 132,418 132,391 132,443 132,490 132,384 131,914 0.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.98% 5.54% 4.98% 9.10% 8.03% 7.20% 7.90% -
ROE 4.44% 0.03% 1.22% 10.99% 7.16% 0.04% 2.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 126.44 85.23 39.29 189.36 138.39 87.04 45.91 96.35%
EPS 6.88 4.30 1.84 16.37 10.60 6.04 3.50 56.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 154.00 1.51 1.49 1.48 144.00 1.41 6.50%
Adjusted Per Share Value based on latest NOSH - 131,445
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 124.90 84.23 38.81 187.16 136.83 85.99 45.20 96.79%
EPS 6.80 4.25 1.82 16.18 10.48 5.97 3.45 57.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5311 152.1826 1.4919 1.4727 1.4633 142.2635 1.3881 6.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 0.97 0.73 0.80 0.91 0.95 0.95 -
P/RPS 0.83 1.14 1.86 0.42 0.66 1.09 2.07 -45.59%
P/EPS 15.26 22.56 39.67 4.89 8.58 15.73 27.14 -31.85%
EY 6.55 4.43 2.52 20.46 11.65 6.36 3.68 46.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.01 0.48 0.54 0.61 0.01 0.67 0.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 23/05/12 -
Price 0.86 0.93 0.995 0.80 0.84 0.87 0.85 -
P/RPS 0.68 1.09 2.53 0.42 0.61 1.00 1.85 -48.65%
P/EPS 12.50 21.63 54.08 4.89 7.92 14.41 24.29 -35.75%
EY 8.00 4.62 1.85 20.46 12.62 6.94 4.12 55.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.01 0.66 0.54 0.57 0.01 0.60 -5.63%

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