[DEGEM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.76%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 234,384 167,369 112,865 52,011 250,797 183,357 115,226 60.33%
PBT 22,435 14,145 8,608 3,572 29,781 19,155 11,221 58.50%
Tax -5,935 -4,130 -2,358 -983 -6,968 -4,423 -2,920 60.24%
NP 16,500 10,015 6,250 2,589 22,813 14,732 8,301 57.89%
-
NP to SH 15,408 9,107 5,694 2,436 21,681 14,044 7,995 54.67%
-
Tax Rate 26.45% 29.20% 27.39% 27.52% 23.40% 23.09% 26.02% -
Total Cost 217,884 157,354 106,615 49,422 227,984 168,625 106,925 60.52%
-
Net Worth 211,606 205,172 20,392,464 199,910 197,340 196,086 19,063,311 -94.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,983 - - - - - - -
Div Payout % 12.88% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 211,606 205,172 20,392,464 199,910 197,340 196,086 19,063,311 -94.98%
NOSH 132,253 132,369 132,418 132,391 132,443 132,490 132,384 -0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.04% 5.98% 5.54% 4.98% 9.10% 8.03% 7.20% -
ROE 7.28% 4.44% 0.03% 1.22% 10.99% 7.16% 0.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 177.22 126.44 85.23 39.29 189.36 138.39 87.04 60.43%
EPS 11.65 6.88 4.30 1.84 16.37 10.60 6.04 54.76%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.55 154.00 1.51 1.49 1.48 144.00 -94.97%
Adjusted Per Share Value based on latest NOSH - 132,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 174.91 124.90 84.23 38.81 187.16 136.83 85.99 60.33%
EPS 11.50 6.80 4.25 1.82 16.18 10.48 5.97 54.63%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5791 1.5311 152.1826 1.4919 1.4727 1.4633 142.2635 -94.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 1.05 0.97 0.73 0.80 0.91 0.95 -
P/RPS 0.48 0.83 1.14 1.86 0.42 0.66 1.09 -42.03%
P/EPS 7.30 15.26 22.56 39.67 4.89 8.58 15.73 -39.97%
EY 13.71 6.55 4.43 2.52 20.46 11.65 6.36 66.64%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.01 0.48 0.54 0.61 0.01 1300.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 -
Price 0.80 0.86 0.93 0.995 0.80 0.84 0.87 -
P/RPS 0.45 0.68 1.09 2.53 0.42 0.61 1.00 -41.19%
P/EPS 6.87 12.50 21.63 54.08 4.89 7.92 14.41 -38.88%
EY 14.56 8.00 4.62 1.85 20.46 12.62 6.94 63.66%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.01 0.66 0.54 0.57 0.01 1247.57%

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