[DEGEM] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 2.72%
YoY- 15.21%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 25,935 41,203 34,357 31,702 28,076 34,708 30,431 -10.10%
PBT 2,494 2,724 4,399 4,652 4,438 5,971 4,885 -36.09%
Tax -543 -1,907 -993 -1,440 -1,311 -1,929 -1,391 -46.55%
NP 1,951 817 3,406 3,212 3,127 4,042 3,494 -32.16%
-
NP to SH 1,991 817 3,406 3,212 3,127 4,042 3,494 -31.24%
-
Tax Rate 21.77% 70.01% 22.57% 30.95% 29.54% 32.31% 28.47% -
Total Cost 23,984 40,386 30,951 28,490 24,949 30,666 26,937 -7.44%
-
Net Worth 103,641 103,319 95,872 94,470 91,414 62,986 84,359 14.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,780 - - - 1,889 - -
Div Payout % - 462.67% - - - 46.75% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 103,641 103,319 95,872 94,470 91,414 62,986 84,359 14.69%
NOSH 136,369 126,000 126,148 125,960 63,044 62,986 62,954 67.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.52% 1.98% 9.91% 10.13% 11.14% 11.65% 11.48% -
ROE 1.92% 0.79% 3.55% 3.40% 3.42% 6.42% 4.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.02 32.70 27.24 25.17 44.53 55.10 48.34 -46.27%
EPS 1.46 0.65 2.70 2.55 4.96 3.21 5.55 -58.91%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.76 0.82 0.76 0.75 1.45 1.00 1.34 -31.45%
Adjusted Per Share Value based on latest NOSH - 125,960
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.35 30.75 25.64 23.66 20.95 25.90 22.71 -10.11%
EPS 1.49 0.61 2.54 2.40 2.33 3.02 2.61 -31.15%
DPS 0.00 2.82 0.00 0.00 0.00 1.41 0.00 -
NAPS 0.7734 0.771 0.7155 0.705 0.6822 0.47 0.6295 14.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.10 1.35 1.40 3.00 3.40 2.92 2.96 -
P/RPS 5.78 4.13 5.14 11.92 7.63 5.30 6.12 -3.73%
P/EPS 75.34 208.20 51.85 117.65 68.55 45.50 53.33 25.87%
EY 1.33 0.48 1.93 0.85 1.46 2.20 1.88 -20.58%
DY 0.00 2.22 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 1.45 1.65 1.84 4.00 2.34 2.92 2.21 -24.47%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 25/11/04 25/08/04 21/05/04 26/02/04 05/11/03 -
Price 0.93 1.36 1.38 1.42 3.00 3.18 2.95 -
P/RPS 4.89 4.16 5.07 5.64 6.74 5.77 6.10 -13.69%
P/EPS 63.70 209.74 51.11 55.69 60.48 49.55 53.15 12.81%
EY 1.57 0.48 1.96 1.80 1.65 2.02 1.88 -11.30%
DY 0.00 2.21 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 1.22 1.66 1.82 1.89 2.07 3.18 2.20 -32.47%

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