[DEGEM] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.57%
YoY- 15.97%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 28,076 34,708 30,431 26,706 22,162 30,631 23,632 12.16%
PBT 4,438 5,971 4,885 4,240 4,276 5,435 4,034 6.56%
Tax -1,311 -1,929 -1,391 -1,452 -1,472 -1,470 -1,404 -4.46%
NP 3,127 4,042 3,494 2,788 2,804 3,965 2,630 12.21%
-
NP to SH 3,127 4,042 3,494 2,788 2,804 3,965 2,630 12.21%
-
Tax Rate 29.54% 32.31% 28.47% 34.25% 34.42% 27.05% 34.80% -
Total Cost 24,949 30,666 26,937 23,918 19,358 26,666 21,002 12.15%
-
Net Worth 91,414 62,986 84,359 83,073 80,024 41,982 73,522 15.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,889 - - - 2,099 - -
Div Payout % - 46.75% - - - 52.94% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 91,414 62,986 84,359 83,073 80,024 41,982 73,522 15.61%
NOSH 63,044 62,986 62,954 62,934 63,011 41,982 42,012 31.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.14% 11.65% 11.48% 10.44% 12.65% 12.94% 11.13% -
ROE 3.42% 6.42% 4.14% 3.36% 3.50% 9.44% 3.58% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.53 55.10 48.34 42.43 35.17 72.96 56.25 -14.41%
EPS 4.96 3.21 5.55 4.43 4.45 6.29 6.26 -14.36%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.45 1.00 1.34 1.32 1.27 1.00 1.75 -11.77%
Adjusted Per Share Value based on latest NOSH - 62,934
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.95 25.90 22.71 19.93 16.54 22.86 17.64 12.13%
EPS 2.33 3.02 2.61 2.08 2.09 2.96 1.96 12.20%
DPS 0.00 1.41 0.00 0.00 0.00 1.57 0.00 -
NAPS 0.6822 0.47 0.6295 0.62 0.5972 0.3133 0.5487 15.60%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.40 2.92 2.96 2.50 1.63 2.08 2.80 -
P/RPS 7.63 5.30 6.12 5.89 4.63 2.85 4.98 32.86%
P/EPS 68.55 45.50 53.33 56.43 36.63 22.02 44.73 32.89%
EY 1.46 2.20 1.88 1.77 2.73 4.54 2.24 -24.80%
DY 0.00 1.03 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 2.34 2.92 2.21 1.89 1.28 2.08 1.60 28.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 26/02/04 05/11/03 19/08/03 20/05/03 25/02/03 15/01/03 -
Price 3.00 3.18 2.95 2.90 1.88 2.09 2.30 -
P/RPS 6.74 5.77 6.10 6.83 5.35 2.86 4.09 39.47%
P/EPS 60.48 49.55 53.15 65.46 42.25 22.13 36.74 39.37%
EY 1.65 2.02 1.88 1.53 2.37 4.52 2.72 -28.31%
DY 0.00 0.94 0.00 0.00 0.00 2.39 0.00 -
P/NAPS 2.07 3.18 2.20 2.20 1.48 2.09 1.31 35.62%

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