[DEGEM] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.4%
YoY- 100.41%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 54,660 60,566 62,849 56,978 52,641 47,235 59,746 -5.76%
PBT 4,985 6,236 14,229 8,154 6,600 5,408 7,855 -26.17%
Tax -1,469 -1,451 -4,191 -1,922 -2,218 -1,247 -2,406 -28.05%
NP 3,516 4,785 10,038 6,232 4,382 4,161 5,449 -25.34%
-
NP to SH 3,378 4,617 9,802 5,818 3,974 3,801 5,308 -26.03%
-
Tax Rate 29.47% 23.27% 29.45% 23.57% 33.61% 23.06% 30.63% -
Total Cost 51,144 55,781 52,811 50,746 48,259 43,074 54,297 -3.91%
-
Net Worth 19,006,875 185,999 182,301 171,505 167,673 163,654 157,156 2352.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 19,006,875 185,999 182,301 171,505 167,673 163,654 157,156 2352.76%
NOSH 131,992 131,914 132,102 131,927 132,026 131,979 132,064 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.43% 7.90% 15.97% 10.94% 8.32% 8.81% 9.12% -
ROE 0.02% 2.48% 5.38% 3.39% 2.37% 2.32% 3.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.41 45.91 47.58 43.19 39.87 35.79 45.24 -5.73%
EPS 2.56 3.50 7.42 4.41 3.01 2.88 4.02 -26.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 144.00 1.41 1.38 1.30 1.27 1.24 1.19 2353.65%
Adjusted Per Share Value based on latest NOSH - 131,927
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.79 45.20 46.90 42.52 39.28 35.25 44.59 -5.77%
EPS 2.52 3.45 7.31 4.34 2.97 2.84 3.96 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 141.8424 1.3881 1.3605 1.2799 1.2513 1.2213 1.1728 2352.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.95 0.95 1.06 0.91 1.01 1.04 1.12 -
P/RPS 2.29 2.07 2.23 2.11 2.53 2.91 2.48 -5.17%
P/EPS 37.12 27.14 14.29 20.63 33.55 36.11 27.87 21.07%
EY 2.69 3.68 7.00 4.85 2.98 2.77 3.59 -17.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.67 0.77 0.70 0.80 0.84 0.94 -95.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 23/02/12 22/11/11 16/08/11 19/05/11 23/02/11 -
Price 0.87 0.85 0.89 1.05 0.98 1.03 1.08 -
P/RPS 2.10 1.85 1.87 2.43 2.46 2.88 2.39 -8.26%
P/EPS 33.99 24.29 11.99 23.81 32.56 35.76 26.87 16.98%
EY 2.94 4.12 8.34 4.20 3.07 2.80 3.72 -14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.60 0.64 0.81 0.77 0.83 0.91 -95.07%

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