[DEGEM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.77%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 189,385 142,445 98,363 46,351 209,214 164,518 111,088 42.57%
PBT 22,168 15,885 10,664 5,061 20,033 18,817 12,669 45.05%
Tax -6,832 -4,447 -3,238 -1,586 -5,855 -4,752 -3,638 52.04%
NP 15,336 11,438 7,426 3,475 14,178 14,065 9,031 42.19%
-
NP to SH 15,370 11,230 7,380 3,391 13,997 13,761 8,932 43.45%
-
Tax Rate 30.82% 27.99% 30.36% 31.34% 29.23% 25.25% 28.72% -
Total Cost 174,049 131,007 90,937 42,876 195,036 150,453 102,057 42.60%
-
Net Worth 148,661 143,390 141,974 138,052 133,996 133,992 131,234 8.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 148,661 143,390 141,974 138,052 133,996 133,992 131,234 8.64%
NOSH 133,929 134,009 133,938 134,031 133,996 133,992 133,913 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.10% 8.03% 7.55% 7.50% 6.78% 8.55% 8.13% -
ROE 10.34% 7.83% 5.20% 2.46% 10.45% 10.27% 6.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 141.41 106.29 73.44 34.58 156.13 122.78 82.96 42.55%
EPS 11.47 8.38 5.51 2.53 10.45 10.27 6.67 43.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.06 1.03 1.00 1.00 0.98 8.63%
Adjusted Per Share Value based on latest NOSH - 134,031
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 141.33 106.30 73.41 34.59 156.13 122.77 82.90 42.57%
EPS 11.47 8.38 5.51 2.53 10.45 10.27 6.67 43.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1094 1.0701 1.0595 1.0302 1.00 0.9999 0.9794 8.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.90 0.85 0.79 0.77 0.88 0.99 -
P/RPS 0.70 0.85 1.16 2.28 0.49 0.72 1.19 -29.72%
P/EPS 8.63 10.74 15.43 31.23 7.37 8.57 14.84 -30.26%
EY 11.59 9.31 6.48 3.20 13.57 11.67 6.74 43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 0.80 0.77 0.77 0.88 1.01 -8.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 17/08/09 27/05/09 23/02/09 17/11/08 25/08/08 -
Price 1.13 0.78 0.75 0.90 0.82 0.80 0.91 -
P/RPS 0.80 0.73 1.02 2.60 0.53 0.65 1.10 -19.08%
P/EPS 9.85 9.31 13.61 35.57 7.85 7.79 13.64 -19.46%
EY 10.16 10.74 7.35 2.81 12.74 12.84 7.33 24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.73 0.71 0.87 0.82 0.80 0.93 6.33%

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