[DEGEM] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 50.76%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 30,431 26,706 22,162 30,631 23,632 27,756 20,258 31.13%
PBT 4,885 4,240 4,276 5,435 4,034 3,740 3,700 20.32%
Tax -1,391 -1,452 -1,472 -1,470 -1,404 -1,336 -971 27.05%
NP 3,494 2,788 2,804 3,965 2,630 2,404 2,729 17.89%
-
NP to SH 3,494 2,788 2,804 3,965 2,630 2,404 2,729 17.89%
-
Tax Rate 28.47% 34.25% 34.42% 27.05% 34.80% 35.72% 26.24% -
Total Cost 26,937 23,918 19,358 26,666 21,002 25,352 17,529 33.13%
-
Net Worth 84,359 83,073 80,024 41,982 73,522 72,288 70,114 13.11%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,099 - - - -
Div Payout % - - - 52.94% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 84,359 83,073 80,024 41,982 73,522 72,288 70,114 13.11%
NOSH 62,954 62,934 63,011 41,982 42,012 42,027 41,984 30.97%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.48% 10.44% 12.65% 12.94% 11.13% 8.66% 13.47% -
ROE 4.14% 3.36% 3.50% 9.44% 3.58% 3.33% 3.89% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.34 42.43 35.17 72.96 56.25 66.04 48.25 0.12%
EPS 5.55 4.43 4.45 6.29 6.26 5.72 6.50 -9.98%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.27 1.00 1.75 1.72 1.67 -13.63%
Adjusted Per Share Value based on latest NOSH - 41,982
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.71 19.93 16.54 22.86 17.64 20.71 15.12 31.12%
EPS 2.61 2.08 2.09 2.96 1.96 1.79 2.04 17.83%
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.6295 0.62 0.5972 0.3133 0.5487 0.5395 0.5232 13.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.96 2.50 1.63 2.08 2.80 3.52 2.98 -
P/RPS 6.12 5.89 4.63 2.85 4.98 5.33 6.18 -0.64%
P/EPS 53.33 56.43 36.63 22.02 44.73 61.54 45.85 10.58%
EY 1.88 1.77 2.73 4.54 2.24 1.63 2.18 -9.39%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 2.21 1.89 1.28 2.08 1.60 2.05 1.78 15.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 19/08/03 20/05/03 25/02/03 15/01/03 27/08/02 24/05/02 -
Price 2.95 2.90 1.88 2.09 2.30 3.18 3.08 -
P/RPS 6.10 6.83 5.35 2.86 4.09 4.82 6.38 -2.94%
P/EPS 53.15 65.46 42.25 22.13 36.74 55.59 47.38 7.95%
EY 1.88 1.53 2.37 4.52 2.72 1.80 2.11 -7.39%
DY 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
P/NAPS 2.20 2.20 1.48 2.09 1.31 1.85 1.84 12.63%

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