[DEGEM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -76.01%
YoY- -79.79%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 29,987 26,052 25,935 41,203 34,357 31,702 28,076 4.48%
PBT 2,360 2,354 2,494 2,724 4,399 4,652 4,438 -34.33%
Tax -835 -872 -543 -1,907 -993 -1,440 -1,311 -25.95%
NP 1,525 1,482 1,951 817 3,406 3,212 3,127 -38.01%
-
NP to SH 1,518 1,475 1,991 817 3,406 3,212 3,127 -38.20%
-
Tax Rate 35.38% 37.04% 21.77% 70.01% 22.57% 30.95% 29.54% -
Total Cost 28,462 24,570 23,984 40,386 30,951 28,490 24,949 9.17%
-
Net Worth 102,531 103,648 103,641 103,319 95,872 94,470 91,414 7.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,780 - - - -
Div Payout % - - - 462.67% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 102,531 103,648 103,641 103,319 95,872 94,470 91,414 7.94%
NOSH 133,157 132,882 136,369 126,000 126,148 125,960 63,044 64.54%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.09% 5.69% 7.52% 1.98% 9.91% 10.13% 11.14% -
ROE 1.48% 1.42% 1.92% 0.79% 3.55% 3.40% 3.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.52 19.61 19.02 32.70 27.24 25.17 44.53 -36.49%
EPS 1.14 1.11 1.46 0.65 2.70 2.55 4.96 -62.44%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.76 0.82 0.76 0.75 1.45 -34.39%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.38 19.44 19.35 30.75 25.64 23.66 20.95 4.49%
EPS 1.13 1.10 1.49 0.61 2.54 2.40 2.33 -38.24%
DPS 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
NAPS 0.7652 0.7735 0.7734 0.771 0.7155 0.705 0.6822 7.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 0.89 1.10 1.35 1.40 3.00 3.40 -
P/RPS 3.11 4.54 5.78 4.13 5.14 11.92 7.63 -44.99%
P/EPS 61.40 80.18 75.34 208.20 51.85 117.65 68.55 -7.07%
EY 1.63 1.25 1.33 0.48 1.93 0.85 1.46 7.61%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.91 1.14 1.45 1.65 1.84 4.00 2.34 -46.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 25/05/05 28/02/05 25/11/04 25/08/04 21/05/04 -
Price 0.75 0.79 0.93 1.36 1.38 1.42 3.00 -
P/RPS 3.33 4.03 4.89 4.16 5.07 5.64 6.74 -37.47%
P/EPS 65.79 71.17 63.70 209.74 51.11 55.69 60.48 5.76%
EY 1.52 1.41 1.57 0.48 1.96 1.80 1.65 -5.31%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 1.22 1.66 1.82 1.89 2.07 -39.64%

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