[DEGEM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.32%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,702 28,076 34,708 30,431 26,706 22,162 30,631 2.31%
PBT 4,652 4,438 5,971 4,885 4,240 4,276 5,435 -9.85%
Tax -1,440 -1,311 -1,929 -1,391 -1,452 -1,472 -1,470 -1.36%
NP 3,212 3,127 4,042 3,494 2,788 2,804 3,965 -13.11%
-
NP to SH 3,212 3,127 4,042 3,494 2,788 2,804 3,965 -13.11%
-
Tax Rate 30.95% 29.54% 32.31% 28.47% 34.25% 34.42% 27.05% -
Total Cost 28,490 24,949 30,666 26,937 23,918 19,358 26,666 4.51%
-
Net Worth 94,470 91,414 62,986 84,359 83,073 80,024 41,982 71.80%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,889 - - - 2,099 -
Div Payout % - - 46.75% - - - 52.94% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 94,470 91,414 62,986 84,359 83,073 80,024 41,982 71.80%
NOSH 125,960 63,044 62,986 62,954 62,934 63,011 41,982 108.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.13% 11.14% 11.65% 11.48% 10.44% 12.65% 12.94% -
ROE 3.40% 3.42% 6.42% 4.14% 3.36% 3.50% 9.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.17 44.53 55.10 48.34 42.43 35.17 72.96 -50.84%
EPS 2.55 4.96 3.21 5.55 4.43 4.45 6.29 -45.25%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 0.75 1.45 1.00 1.34 1.32 1.27 1.00 -17.46%
Adjusted Per Share Value based on latest NOSH - 62,954
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.66 20.95 25.90 22.71 19.93 16.54 22.86 2.32%
EPS 2.40 2.33 3.02 2.61 2.08 2.09 2.96 -13.05%
DPS 0.00 0.00 1.41 0.00 0.00 0.00 1.57 -
NAPS 0.705 0.6822 0.47 0.6295 0.62 0.5972 0.3133 71.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.00 3.40 2.92 2.96 2.50 1.63 2.08 -
P/RPS 11.92 7.63 5.30 6.12 5.89 4.63 2.85 159.81%
P/EPS 117.65 68.55 45.50 53.33 56.43 36.63 22.02 205.93%
EY 0.85 1.46 2.20 1.88 1.77 2.73 4.54 -67.30%
DY 0.00 0.00 1.03 0.00 0.00 0.00 2.40 -
P/NAPS 4.00 2.34 2.92 2.21 1.89 1.28 2.08 54.70%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 21/05/04 26/02/04 05/11/03 19/08/03 20/05/03 25/02/03 -
Price 1.42 3.00 3.18 2.95 2.90 1.88 2.09 -
P/RPS 5.64 6.74 5.77 6.10 6.83 5.35 2.86 57.32%
P/EPS 55.69 60.48 49.55 53.15 65.46 42.25 22.13 85.11%
EY 1.80 1.65 2.02 1.88 1.53 2.37 4.52 -45.90%
DY 0.00 0.00 0.94 0.00 0.00 0.00 2.39 -
P/NAPS 1.89 2.07 3.18 2.20 2.20 1.48 2.09 -6.49%

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